Professional Documents
Culture Documents
MARCA
MODELO
AO
O
EQUIPO
VALOR
VALOR
VALOR
PERIODO DE
COSTO
COSTO
COSTO
COSTO
COSTO
COSTO
COSTO
COSTO
COSTO
ADQUISICION US$
RESCATE
DEPRECIABLE
DEPRECIACION
POSECION
INTERESES
SEGURO
MANT-REP
COMBUST.
LUBRIC.
FILTROS
GRASAS
LLANTAS
COSTO TOTAL
US $/HR
Completo
Sin Llantas
US$
AOS
HRS
$/HR
$/HR
$/HR
$/HR
$/HR
$/HR
$/HR
$/HR
$/HR
SIN M.O.
CON M.O
Camin 9 Tn
Nissan
Condor 9
1999
53500
52300
15%
8025
44275.00
13.00
31200
1.42
2.10
0.42
0.86
5.08
0.38
1.09
0.04
1.20
12.58
13.05
Camioneta 4x4
Nissan
Frontier
1998
32000
31600
20%
6400
25200.00
14.00
33600
0.75
1.25
0.29
0.48
2.90
0.38
0.66
0.04
0.40
7.13
7.60
Ventiladores 30000CFM
Airtec
1999
12000
10%
1200
10800.00
15.00
36000
0.30
0.47
0.07
0.17
0.02
1.02
Ventiladores 20000CFM
Airtec
1999
8000
10%
800
7200.00
16.00
38400
0.19
0.31
0.04
0.10
0.02
0.66
Ventiladores 10000CFM
Airtec
2000
5000
10%
500
4500.00
16.00
38400
0.12
0.19
0.03
0.07
0.02
0.42
1999
8000
10%
800
7200.00
17.00
40800
0.18
0.31
0.04
0.10
0.02
0.65
1999
9300
10%
930
8370.00
18.00
43200
0.19
0.36
0.05
0.11
0.02
0.73
1998
5000
10%
500
4500.00
19.00
45600
0.10
0.19
0.05
0.02
0.36
Transformador 250KVA
Bomba 67 lt/seg
Cargadora Lmparas
Grindex
Midi
TABLA 4
ANALISIS COSTOS MAQUINA PERFORADORA JACKLEG MARCA SECO S250
ANALISIS DE COSTOS REPUESTOS MAQUINA
Durante la vida de la mquina los repuestos se intercambian de la siguiente forma como mnimo:
Repuesto
Vida en PP
N de cambios
Costo S/.
Pistn
20000
3.0
360
Bocina o hexagonal
5000
15.0
64
Chuck nut o Bronce grande
20000
3.0
92
Rifle nut o Bronce chico
5000
15.0
66.3
Front Cilinder Washer Liner o Guiador
20000
3.0
150
Juego de manilla de mandos
50000
1.0
335
Chuk o Portabocina
35000
1.0
380
Jgo aletas, resortes y pines
10000
7.0
85
Side rods (tirantes y nuts)
20000
3.0
185
Water tube (agujas de agua)
3000
26.0
19.46
Jgo de Accesorios grampa (Retainer)
50000
1.0
139.16
Valve
35000
1.0
240
Rifle bar
35000
1.0
360
Ratchet Ring
50000
1.0
151
Juego empaques barra avance
5000
15.0
95
Sub-total
Otros: Empaquetaduras, Orings, etc.
10
% del Sub-total
Total costo repuestos durante la vida de la mquina
20 veces
20 veces
Hrs trabajo
Costo horario s/.
2
10.11
2.5
11.49
1
11.49
% del Sub-total
13500
80000
78.67
0.31
TABLA 5
ANALISIS COSTOS BARRENOS
Costo Promedio de Barras conicas
Vida til aproximado promedio considerando roturas, atoros e imprevistos roca semidura
Costo Promedio de Brocas descartables
Vida til aproximado promedio considerando roturas, atoros e imprevistos roca semidura
172.11
1100.00
61.49
240.00
TABLA 4
PERFORADORA JACKLEG MARCA SECO S250
DE COSTOS REPUESTOS MAQUINA
% increm.
8.00
7.11
2.04
7.37
3.33
2.48
2.81
4.41
4.11
3.75
1.03
1.78
2.67
1.12
10.56
62.57
6.26
68.82
% incremento
3.00
4.26
1.70
8.95
0.90
9.85
78.67
S/.
PP
%.
S/.
TABLA 5
TABLA ANFO
CUADRO DE CALCULO DE CANTIDAD DE ANFO EN KLS/TALADRO
Densidad del ANFO suelto
Densidad del ANFO confinado en taladro
Longitud de carguo
Dimetro
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
0.80 gr/cc
0.95 gr/cc
70% de Longitud
5.5
6.5
7.5
8.5
9.5
10
10.5
11
11.5
12
12.5
13.5
14
0.72
0.76
0.82
0.87
0.92
0.98
1.03
1.09
1.15
1.21
1.27
1.34
1.40
1.47
1.54
1.61
1.68
1.76
1.83
1.91
1.99
0.79
0.84
0.90
0.95
1.01
1.07
1.13
1.20
1.26
1.33
1.40
1.47
1.54
1.62
1.70
1.77
1.85
1.93
2.02
2.10
2.19
0.86
0.92
0.98
1.04
1.10
1.17
1.24
1.31
1.38
1.45
1.53
1.61
1.68
1.77
1.85
1.93
2.02
2.11
2.20
2.29
2.39
0.93
0.99
1.06
1.13
1.20
1.27
1.34
1.42
1.49
1.57
1.66
1.74
1.83
1.91
2.00
2.10
2.19
2.29
2.38
2.48
2.59
1.00
1.07
1.14
1.21
1.29
1.37
1.44
1.53
1.61
1.69
1.78
1.87
1.97
2.06
2.16
2.26
2.36
2.46
2.57
2.68
2.79
1.07
1.15
1.22
1.30
1.38
1.46
1.55
1.63
1.72
1.82
1.91
2.01
2.11
2.21
2.31
2.42
2.53
2.64
2.75
2.87
2.98
1.15
1.22
1.30
1.39
1.47
1.56
1.65
1.74
1.84
1.94
2.04
2.14
2.25
2.35
2.47
2.58
2.69
2.81
2.93
3.06
3.18
1.22
1.30
1.39
1.47
1.56
1.66
1.75
1.85
1.95
2.06
2.17
2.27
2.39
2.50
2.62
2.74
2.86
2.99
3.12
3.25
3.38
1.29
1.38
1.47
1.56
1.66
1.76
1.86
1.96
2.07
2.18
2.29
2.41
2.53
2.65
2.77
2.90
3.03
3.16
3.30
3.44
3.58
1.36
1.45
1.55
1.65
1.75
1.85
1.96
2.07
2.18
2.30
2.42
2.54
2.67
2.80
2.93
3.06
3.20
3.34
3.48
3.63
3.78
1.43
1.53
1.63
1.73
1.84
1.95
2.06
2.18
2.30
2.42
2.55
2.68
2.81
2.94
3.08
3.22
3.37
3.52
3.67
3.82
3.98
1.50
1.61
1.71
1.82
1.93
2.05
2.17
2.29
2.41
2.54
2.67
2.81
2.95
3.09
3.24
3.38
3.54
3.69
3.85
4.01
4.18
1.58
1.68
1.79
1.91
2.02
2.15
2.27
2.40
2.53
2.66
2.80
2.94
3.09
3.24
3.39
3.55
3.71
3.87
4.03
4.20
4.38
1.65
1.76
1.87
1.99
2.12
2.24
2.37
2.51
2.64
2.78
2.93
3.08
3.23
3.39
3.54
3.71
3.87
4.04
4.22
4.40
4.58
1.72
1.84
1.96
2.08
2.21
2.34
2.48
2.62
2.76
2.91
3.06
3.21
3.37
3.53
3.70
3.87
4.04
4.22
4.40
4.59
4.78
1.79
1.91
2.04
2.17
2.30
2.44
2.58
2.72
2.87
3.03
3.18
3.35
3.51
3.68
3.85
4.03
4.21
4.40
4.58
4.78
4.97
1.93
2.07
2.20
2.34
2.48
2.63
2.79
2.94
3.10
3.27
3.44
3.61
3.79
3.97
4.16
4.35
4.55
4.75
4.95
5.16
5.37
2.01
2.14
2.28
2.43
2.58
2.73
2.89
3.05
3.22
3.39
3.57
3.75
3.93
4.12
4.31
4.51
4.72
4.92
5.13
5.35
5.57
TABLA 2
COSTO EQUIPO SEGURIDAD POR GUARDIA
DETALLE
6310211
6380900
6380915
6330325
6345400
6320205
6325210
6375750
6375415
6370710
6305060
51.180
46.300
31.980
10.780
59.730
35.200
14.000
54.000
16.500
0.980
3.200
PRECIO U.
MANTEN.
%.
19.31
17.47
12.07
4.07
22.54
13.28
5.28
20.38
6.23
0.37
1.21
Costo S/./U
36.36
30.22
21.22
39.95
26.54
115.00
120
424
215
11.94
2.45
8.55
27.5
18.33
11.14
51.86
167
183.5
50
Duracin gdias
60
60
90
180
180
180
150
150
150
150
10
100
120
20
50
180
360
150
360
42.00
TABLA 2
COSTO/GDIA
COSTO/GDIA
COSTO/HORA
GDIAS
soles
s/.
0.28
0.11
0.036
0.39
0.15
0.048
0.27
0.10
0.033
0.72
0.16
0.054
0.33
0.08
0.025
0.10
0.04
0.012
0.04
0.01
0.005
0.30
0.11
0.038
2.36
0.89
0.295
0.02
0.01
0.002
0.04
0.01
0.004
4.83
1.67
0.552
4.83
1.67
0.552
4.18
4.16
1.42
1.41
0.470
0.468
180
120
120
15
180
360
360
180
7
60
90
Costo/gdia
1.21 s/.
0.50 s/.
0.24 s/.
0.22 s/.
0.15 s/.
0.64 s/.
0.80 s/.
2.83 s/.
1.43 s/.
0.08 s/.
0.25 s/.
0.09 s/.
0.23 s/.
0.92 s/.
0.45 s/.
0.29 s/.
0.46 s/.
1.22 s/.
0.03 s/.
Sub-Total
12.03 S/.
% del Sub-total
0.60 S/.
12.63 S/.
3.69 S/.
9.47 S/.
10.50 S/.
TABLA 1
Trabajo en Dom y Fer
si
DETERMINACION DEL COSTO UNITARIO DE LA MANO DE OBRA (EMPLEADOS)
TC S/. / $ :
2.65
Ocupacin
SUBAL SAC
GERENTE CONTRATAS
ING RESIDENTE
JEFE DE GUARDIA
ADMINISTRADOR
MECANICO PERFORADORAS
CHOFER
CAPATAZ
CAPATAZ
CAPATAZ
CAPATAZ
ING SEGURIDAD
Basico
Dominical
Feriados
Jor-diario
271
52
10
271
%.
52
10
271
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
hr extras
Asig.
Vacacion
Gratificac.
Familiar
30
60
67.50
8.33
16.66
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Parcial
ESSALUD
S.C.T.R
SCTR
AFP
SALUD
PEN
30
Parcial
Asig.
Total
No afec
S/./TAR
9.00
1.84
6.35
2.00
19.19
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
168.36
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
101.68
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
85.22
0.00
0.00
0.00
0.00
0.00
0.00
145.61
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
145.61
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
145.61
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
145.61
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
279.22
S.C.T.R
SCTR
AFP
Parcial
SALUD
PEN
30
9.00
1.84
6.35
2.00
19.19
Basico
Dominical
Feriados
Jor-diario
271
52
10
271
%.
52
10
271
d. medico
2
Asig.
Vacacion
Gratificac.
Familiar
30
60
67.50
8.33
16.66
Parcial
2.65
ESSALUD
Asig.
Total
No afec
S/./TAR
*
Lider/Maestro
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Mecnico/Elctrico I
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Mecnico Perforadoras II
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Winchero
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Maestro Palero
50.00
9.59
1.85
50.00
0.37
2.99
5.40
10.80
80.99
7.29
1.49
5.14
1.62
104.39
0.00
104.39
50.00
9.59
1.85
50.00
0.37
2.99
5.40
10.80
80.99
7.29
1.49
5.14
1.62
104.39
0.00
104.39
40.00
7.68
1.48
40.00
0.30
2.99
4.37
8.74
65.54
5.90
1.21
4.16
1.31
84.47
0.00
84.47
Bodeguero
40.00
7.68
1.48
40.00
0.30
2.99
4.37
8.74
65.54
5.90
1.21
4.16
1.31
84.47
0.00
84.47
36.00
6.91
1.33
36.00
0.27
2.99
3.96
7.91
59.36
5.34
1.09
3.77
1.19
76.51
0.00
76.51
Chofer
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Motorista / Carrilano
46.00
8.83
1.70
46.00
0.34
2.99
4.99
9.97
74.81
6.73
1.38
4.75
1.50
96.42
0.00
96.42
BLA 1
0
US
soles/
%.
$/TAR
$/HORA
hora
B.SOC.
Sueldo
US$
Sin Asig.
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
#DIV/0!
0.00
63.53
7.94
21.05
#DIV/0!
0.00
38.37
4.80
12.71
#DIV/0!
0.00
32.16
4.02
10.65
#DIV/0!
0.00
54.95
6.87
18.20
#DIV/0!
0.00
54.95
6.87
18.20
#DIV/0!
0.00
54.95
6.87
18.20
#DIV/0!
0.00
54.95
6.87
18.20
#DIV/0!
0.00
105.36
13.17
34.90
#DIV/0!
0.00
C. tarea
#REF!
#REF!
US
US
soles/
%.
$/TAR
$/HORA
hora
B.SOC.
US$
Sin Benef.
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
#DIV/0!
0.00
39.39
4.92
13.05
108.78
18.87
39.39
4.92
13.05
108.78
18.87
31.88
3.98
10.56
111.18
15.09
31.88
3.98
10.56
111.18
15.09
28.87
3.61
9.56
112.52
13.58
0.00
0.00
0.00
#DIV/0!
0.00
36.39
4.55
12.05
109.61
17.36
GASTOS GENERALES
UNIDAD DE MEDIDA
MONTO DE OBRA
S/.
TIPO PRESUPUESTO
A TODO COSTO
141341.43
TC: 2.65
DESCRIPCION
1.A.
2.A.
S/.
UNID. de
Monto a Valorizar
POR MES
MEDIDA
141341.43
SUELDOS EMPLEADOS
GERENTE CONTRATAS
2464.00
MES
1.74%
ING RESIDENTE
7000.00
MES
4.95%
JEFE DE GUARDIA
4000.00
MES
2.83%
ADMINISTRADOR
5050.90
MES
3.57%
MECANICO PERFORADORAS
3050.40
MES
2.16%
CHOFER
2556.70
MES
1.81%
CONTADOR
352.00
MES
0.25%
SECRETARIA
316.80
MES
0.22%
ING SEGURIDAD
0.00
MES
0.00%
Epp Empleados
MES
0.00%
238.00
MES
0.17%
300.00
MES
0.21%
650.00
MES
0.46%
Camioneta
5000.00
MES
3.54%
660.00
MES
0.47%
0.00
MES
0.00%
0.00
MES
0.00%
0.00
MES
0.00%
31638.80
MES
22.38
6.A.
VIAJES Y COMUNICACIONES
PERSONAL
%
%
5.00
10.00
LABORES MINARSA
UNID.
PRECIOS MARZO
2014
AVANCES
1
Galera
7' x 8'
Roca Semidura
S./m
702.36
Galera
7' x 8'
Roca Suave
S./m
653.36
544.63
Sub-nivel
3' x 8'
Roca Semidura
S./m
Sub-nivel
3' x 8'
Roca Suave
S./m
505.34
Chimenea
4' x 5'
Roca Semidura
S./m
518.48
Chimenea
4' x 5'
Roca Suave
S./m
461.17
Chimenea
4' x 8'
Roca Semidura
S./m
556.03
Chimenea
4' x 8'
Roca Suave
S./m
486.73
SOSTENIMIENTO
1
2
Cuadro Completo
S/ Unid
Cuadro Cojo
S/ Unid
211.15
100.36
Puntal de Seguridad
S/ Unid
30.11
Cimbras
S/ Unid
197.92
S/ Unid
19.07
EXTRACCIN
1
A Pulso
0 - 200 Mts
S. / Tm
9.22
A Locomotora
0 . 1500 Mts
S. / Tm
2.77
Inclinado
S. / Tm
4.20
(Winche Pickrose)
DIVERSOS
1
Tolva Americana
S/ Unid
601.82
Cribing
S/ Unid
30.11
S/ Unid
50.18
Descanso - Escalera
S/ Unid
50.18
Puntal de Lnea
S/ Unid
75.27
Rehabilitacion
Recuperacion de durmiente
Instalacion de durmiente
S/ m
119.76
S/ Unid
4.03
S/ m
4.84
S/ Unid
8.06
MILSA
197030888.xls
TAp
EMPRESA
PARTIDA:
Rendimientos:
TAREA ADMINISTRATIVA
1.00 Tarea/Gdia
ITEM
1.-
2.-
3.-
DESCRIPCION
FECHA:
INCID.
UNI.
CANTID.
1.000
h-h
8.00
8.00
IMPLEMENTOS
Implementos personal perforacin
h-h
8.00
GASTOS INDIRECTOS
Gastos Generales y Administrativos
Contingencias
Utilidad
%
%
%
22.38
5.00
10.00
MANO DE OBRA
Perforista
PRECIO
UNITARIO
Dec-13
P.PARC.
$
SUBTOT.
$
TOTAL
US$/TAREA
13.05 S/hr
104.39
104.39
104.39
0.55 S/hr
4.41
4.41
4.41
24.35
5.44
10.88
24.35
5.44
10.88
40.67
108.80
108.80
108.80
S/.
S/.
S/.
149.48
12/20/2013
EMPRESA
PARTIDA:
Rendimientos:
TAREA ADMINISTRATIVA
1.00 Tarea/Gdia
ITEM
1.-
2.-
3.-
DESCRIPCION
FECHA:
INCID.
UNI.
CANTID.
1.000
h-h
8.00
8.00
IMPLEMENTOS
Implementos personal perforacin
h-h
8.00
GASTOS INDIRECTOS
Gastos Generales y Administrativos
Contingencias
Utilidad
%
%
%
22.38
5.00
10.00
MANO DE OBRA
Ayudante
PRECIO
UNITARIO
Dec-13
P.PARC.
$
SUBTOT.
$
TOTAL
US$/TAREA
10.56 S/hr
84.47
84.47
84.47
0.55 S/hr
4.41
4.41
4.41
19.90
4.44
8.89
19.90
4.44
8.89
33.23
88.89
88.89
88.89
S/.
S/.
S/.
122.12
EMPRESA
PARTIDA:
Rendimientos:
TAREA ADMINISTRATIVA
1.00 Tarea/Gdia
ITEM
1.-
2.-
3.-
DESCRIPCION
FECHA:
INCID.
UNI.
CANTID.
1.000
h-h
8.00
8.00
IMPLEMENTOS
Implementos personal perforacin
h-h
8.00
GASTOS INDIRECTOS
Gastos Generales y Administrativos
Contingencias
Utilidad
%
%
%
22.38
5.00
10.00
MANO DE OBRA
Peon
PRECIO
UNITARIO
Dec-13
P.PARC.
$
SUBTOT.
$
TOTAL
US$/TAREA
9.56 S/hr
76.51
76.51
76.51
0.55 S/hr
4.41
4.41
4.41
18.11
4.05
8.09
18.11
4.05
8.09
30.25
80.92
80.92
80.92
S/.
S/.
S/.
111.17
GALERIA
EQUIPOS:
SECCION:
VOLUMEN:
FACTOR DE CARGA:
TALADROS DE ALIVIO:
JACKLEG
2.10
2.19
ITEM
1.-
2.-
3.-
4.-
5.-
FECHA:
x
m3 roto
Kg/m3
2.40
m2
3.00
DESCRIPCION
INCID.
UNI.
CANTID.
1.00
1.00
1.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.20
0.20
0.20
0.20
0.20
4.00
h-h
h-h
h-h
h-h
h-h
h-h
h-h
h-h
h-h
h-h
h-h
h-h
h-h
h-h
h-h
h-h
8.00
8.00
8.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.60
1.60
1.60
1.60
1.60
32.00
IMPLEMENTOS
Implementos personal perforacin
Implementos personal auxiliar
h-h
h-h
ACEROS
Barras Conicas
Brocas
Dec-13
N Taladros:
32
L Barra:
5.5
L Efectiva Perf.
1.68
AVANCE:
1.45
F. Esponj.:
0.30
TIPO DE ROCA: SEMIDURA
P.PARC.
S/.
SUBTOT.
S/.
S/hr
S/hr
S/hr
S/hr
S/hr
S/hr
S/hr
S/hr
S/hr
S/hr
S/hr
S/hr
S/hr
S/hr
S/hr
S/hr
104.39
84.47
84.47
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
16.89
29.12
55.84
0.00
0.00
71.99
58.26
58.26
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
11.65
20.08
38.51
0.00
0.00
25.60
6.40
0.55 S/hr
0.47 S/hr
14.12
3.01
9.74
2.07
pp
pp
176.00
176.00
0.16
0.26
27.54
45.10
18.99
31.10
HERRAMIENTAS
Herramientas y materiales
Lubricantes
gdia
gln
1.000
0.25
12.63
10.50
8.71
7.24
VOLADURA
Semigelatina 65%
Pulverulenta 65%
Emulnor 3000
Anfo
Carmex 2.1mt
unid
unid
unid
kg
unid
125.00
20.00
29.00
0.00
29.00
93.75
14.20
21.17
0.00
54.52
64.66
9.79
14.60
0.00
37.60
MANO DE OBRA
Perforista
Ayudante perforista
Peon
Maestro Palero
Motorista
Ayud. Motorista
Carrilano
Ayud. Carrilano
Soldador mina
Ayudante soldador tubero
Bodeguero (materiales exterior mina)
Bodeguero (materiales y explosivos)
Capataz
Ing. Seguridad
Jefe de Guardia
Residente
PRECIO
UNITARIO
13.05
10.56
10.56
13.05
12.05
10.56
12.05
10.56
12.05
10.56
10.56
10.56
18.20
34.90
0.00
0.00
S./pp
S./pp
12.63 S./gdia
42.00 S./gl
0.75
0.71
0.73
2.55
1.88
s/.unid
s/.unid
s/.unid
s/.kg
s/.unid
6.-
7.-
Mecha Rapida
Pentacord
Fulminante comun
Guia de seguridad
m
m
unid
unid
12.00
0.00
0.00
0.00
EQUIPOS
Perforadora Jackleg
Pala neumatica
Locomotora
Carros mineros U-35
Ventiladoras
pp
h
h
h
h
176.00
0.31
GASTOS INDIRECTOS
Gastos Generales y Administrativos
Contingencias
Utilidad
%
%
%
22.38
5.00
10.00
511.23
511.23
511.23
1.25
0.63
0.62
0.50
s/./m
s/./m
s/.unid
s/.unid
15.00
0.00
0.00
0.00
10.34
0.00
0.00
0.00
S./pp
S./hr
S./hr
S./hr
S./pp
54.56
0.00
0.00
0.00
0.00
37.63
0.00
0.00
0.00
0.00
S/.
S/.
S/.
114.44
25.56
51.12
114.44
25.56
51.12
u
pies
ml
ml
TOTAL
S./ML
258.75
11.81
50.09
15.95
136.99
37.63
114.44
25.56
51.12
702.36
GALERIA
EQUIPOS:
SECCION:
VOLUMEN:
FACTOR DE CARGA:
TALADROS DE ALIVIO:
JACKLEG
2.10
2.16
ITEM
1.-
2.-
3.-
DESCRIPCION
FECHA:
x
m3 roto
Kg/m3
m2
1.00
INCID.
MANO DE OBRA
Perforista
1.00
Ayudante perforista
1.00
Peon
1.00
Maestro Palero
0.00
Motorista
0.00
Ayud. Motorista
0.00
Carrilano
0.00
Ayud. Carrilano
0.00
Soldador mina
0.00
Ayudante soldador tubero
0.00
Bodeguero (materiales interior y exterior mina)0.00
Bodeguero (materiales y explosivos)
0.20
Capataz
0.20
Insp. de Seguridad
0.20
Jefe de Guardia
0.20
Residente
0.20
4.00
IMPLEMENTOS
Implementos personal perforacin
Implementos personal auxiliar
ACEROS
Barras Conicas
Brocas
2.40
UNI.
CANTID.
h-h
h-h
h-h
h-h
h-h
h-h
h-h
h-h
h-h
h-h
h-h
h-h
h-h
h-h
h-h
h-h
8.00
8.00
8.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.60
1.60
1.60
1.60
1.60
32.00
h-h
h-h
pp
pp
Dec-13
N Taladros:
25 u
L Barra:
5.5 pies
L Efectiva Perf.
1.68 ml
AVANCE:
1.43 ml
F. Esponj.:
0.30
TIPO DE ROCA:
SUAVE
PRECIO
UNITARIO
P.PARC.
S/.
SUBTOT.
S/.
TOTAL
S./ML
S/hr
S/hr
S/hr
S/hr
S/hr
S/hr
S/hr
S/hr
S/hr
S/hr
S/hr
S/hr
S/hr
S/hr
S/hr
S/hr
104.39
84.47
84.47
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
16.89
29.12
55.84
0.00
0.00
73.00
59.07
59.07
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
11.81
20.37
39.05
0.00
0.00
262.37
25.60
6.40
0.55 S/hr
0.47 S/hr
14.12
3.01
9.87
2.10
11.98
137.50
137.50
0.16
0.26
21.51
35.23
15.04
24.64
13.05
10.56
10.56
13.05
12.05
10.56
12.05
10.56
12.05
10.56
10.56
10.56
18.20
34.90
0.00
0.00
S./pp
S./pp
39.68
4.-
HERRAMIENTAS
Herramientas y materiales
Lubricantes
gdia
gln
1.000
0.25
12.63 S./gdia
42.00 S./gl
12.63
10.50
8.83
7.34
16.18
5.-
VOLADURA
Semigelatina 65%
Pulverulenta 65%
Emulnor 3000
Anfo
Carmex 2.1mt
Mecha Rapida
Pentacord
Fulminante comun
Guia de seguridad
unid
unid
unid
kg
unid
m
m
unid
unid
72.00
72.00
0.00
0.00
24.00
12.00
0.00
0.00
0.00
0.75
0.71
0.73
2.55
1.88
1.25
0.63
0.62
0.50
s/.unid
s/.unid
s/.unid
s/.kg
s/.unid
s/./m
s/./m
s/.unid
s/.unid
54.00
51.12
0.00
0.00
45.12
15.00
0.00
0.00
0.00
37.76
35.75
0.00
0.00
31.55
10.49
0.00
0.00
0.00
115.55
6.-
EQUIPOS
Perforadora Jackleg
Pala neumatica
Locomotora
pp
h
h
137.50
0.31
S./pp
S./hr
S./hr
42.63
0.00
0.00
29.81
0.00
0.00
7.-
h
h
GASTOS INDIRECTOS
Gastos Generales y Administrativos
Contingencias
Utilidad
%
%
%
22.38
5.00
10.00
475.57
475.57
475.57
S./hr
S./pp
0.00
0.00
0.00
0.00
29.81
S/.
S/.
S/.
106.45
23.78
47.56
106.45
23.78
47.56
106.45
23.78
47.56
653.36
SUBNIVEL
EQUIPOS:
SECCION:
VOLUMEN:
FACTOR DE CARGA:
TALADROS DE ALIVIO:
JACKLEG
0.90
0.87
ITEM
1.-
2.-
3.-
DESCRIPCION
FECHA:
x
m3 roto
Kg/m3
m2
1.00
INCID.
MANO DE OBRA
Perforista
1.00
Ayudante perforista
1.00
Winchero
0.00
Motorista
0.00
Ayud. Motorista
0.00
Bodeguero (materiales interior y exterior mina)0.00
Bodeguero (materiales y explosivos)
0.20
Capataz
0.20
Insp. de Seguridad
0.20
Jefe de Guardia
0.20
Residente
0.20
3.00
IMPLEMENTOS
Implementos personal perforacin
Implementos personal auxiliar
ACEROS
Barras Conicas
Brocas
2.40
UNI.
CANTID.
h-h
h-h
h-h
h-h
h-h
h-h
h-h
h-h
h-h
h-h
h-h
8.00
8.00
0.00
0.00
0.00
0.00
1.60
1.60
1.60
1.60
1.60
24.00
h-h
h-h
17.60
6.40
pp
pp
110.00
110.00
Dec-13
N Taladros:
22 u
L Barra:
5 pies
L Efectiva Perf.
1.52 ml
AVANCE:
1.35 ml
F. Esponj.:
0.30
TIPO DE ROCA: SEMIDURA
PRECIO
UNITARIO
P.PARC.
S/.
SUBTOT.
S/.
TOTAL
S./ML
104.39
84.47
0.00
0.00
0.00
0.00
16.89
29.12
55.84
0.00
0.00
77.32
62.57
0.00
0.00
0.00
0.00
12.51
21.57
41.37
0.00
0.00
215.35
0.55 S/hr
0.47 S/hr
9.71
3.01
7.19
2.23
9.42
0.16
0.26
17.21
28.18
12.75
20.88
13.05
10.56
12.05
12.05
10.56
10.56
10.56
18.20
34.90
0.00
0.00
S/hr
S/hr
S/hr
S/hr
S/hr
S/hr
S/hr
S/hr
S/hr
S/hr
S/hr
S./pp
S./pp
33.63
4.-
HERRAMIENTAS
Herramientas y materiales
Lubricantes
gdia
gln
1.000
0.25
12.63 S./gdia
42.00 S./gl
12.63
10.50
9.36
7.78
17.14
5.-
VOLADURA
Semigelatina 65%
Pulverulenta 65%
Emulnor 3000
Anfo
Carmex 2.1mt
Mecha Rapida
Pentacord
Fulminante comun
Guia de seguridad
unid
unid
unid
kg
unid
m
m
unid
unid
35.00
11.00
59.00
0.00
21.00
10.00
0.00
0.00
0.00
0.75
0.71
0.73
2.55
1.88
1.25
0.63
0.62
0.50
s/.unid
s/.unid
s/.unid
s/.kg
s/.unid
s/./m
s/./m
s/.unid
s/.unid
26.25
7.81
43.07
0.00
39.48
12.50
0.00
0.00
0.00
19.44
5.79
31.90
0.00
29.24
9.26
0.00
0.00
0.00
95.64
6.-
7.-
EQUIPOS
Perforadora Jackleg
Winche
Locomotora
Carros mineros U-35
Ventiladoras
pp
h
h
h
h
110.00
GASTOS INDIRECTOS
Gastos Generales y Administrativos
22.38
0.31
396.43
S./pp
S./hr
S./hr
S./hr
S./pp
34.10
0.00
0.00
0.00
0.00
25.26
0.00
0.00
0.00
0.00
25.26
S/.
88.74
88.74
88.74
Contingencias
Utilidad
%
%
5.00
10.00
396.43
396.43
S/.
S/.
19.82
39.64
19.82
39.64
19.82
39.64
544.63
0.54
65034.82
0.02
2844.62
4.4
0.08
10155.01
0.04
5174.83
0.24
28882.14
0.06
7628.23
119719.64
51.2.1
PARTIDA:
SUBNIVEL
EQUIPOS:
SECCION:
VOLUMEN:
FACTOR DE CARGA:
TALADROS DE ALIVIO:
JACKLEG
0.90
0.87
ITEM
1.-
2.-
3.-
DESCRIPCION
FECHA:
x
m3 roto
Kg/m3
m2
1.00
INCID.
MANO DE OBRA
Perforista
1.00
Ayudante perforista
1.00
Winchero
0.00
Motorista
0.00
Ayud. Motorista
0.00
Bodeguero (materiales interior y exterior mina)0.00
Bodeguero (materiales y explosivos)
0.20
Capataz
0.20
Insp. de Seguridad
0.20
Jefe de Guardia
0.20
Residente
0.20
3.00
IMPLEMENTOS
Implementos personal perforacin
Implementos personal auxiliar
ACEROS
Barras Conicas
Brocas
2.40
UNI.
CANTID.
h-h
h-h
h-h
h-h
h-h
h-h
h-h
h-h
h-h
h-h
h-h
8.00
8.00
0.00
0.00
0.00
0.00
1.60
1.60
1.60
1.60
1.60
24.00
h-h
h-h
17.60
6.40
pp
pp
88.00
88.00
Dec-13
N Taladros:
16 u
L Barra:
5.5 pies
L Efectiva Perf.
1.68 ml
AVANCE:
1.35 ml
F. Esponj.:
0.30
TIPO DE ROCA:
SUAVE
PRECIO
UNITARIO
P.PARC.
S/.
SUBTOT.
S/.
TOTAL
S./ML
104.39
84.47
0.00
0.00
0.00
0.00
16.89
29.12
55.84
0.00
0.00
77.32
62.57
0.00
0.00
0.00
0.00
12.51
21.57
41.37
0.00
0.00
215.35
0.55 S/hr
0.47 S/hr
9.71
3.01
7.19
2.23
9.42
0.16
0.26
13.77
22.55
10.20
16.70
13.05
10.56
12.05
12.05
10.56
10.56
10.56
18.20
34.90
0.00
0.00
S/hr
S/hr
S/hr
S/hr
S/hr
S/hr
S/hr
S/hr
S/hr
S/hr
S/hr
S./pp
S./pp
26.90
4.-
HERRAMIENTAS
Herramientas y materiales
Lubricantes
gdia
gln
1.000
0.25
12.63 S./gdia
42.00 S./gl
12.63
10.50
9.36
7.78
17.14
5.-
VOLADURA
Semigelatina 65%
Pulverulenta 65%
Emulnor 3000
Anfo
Carmex 2.1mt
Mecha Rapida
Pentacord
Fulminante comun
Guia de seguridad
unid
unid
unid
kg
unid
m
m
unid
unid
45.00
45.00
0.00
0.00
15.00
10.00
0.00
0.00
0.00
0.75
0.71
0.73
2.55
1.88
1.25
0.63
0.62
0.50
s/.unid
s/.unid
s/.unid
s/.kg
s/.unid
s/./m
s/./m
s/.unid
s/.unid
33.75
31.95
0.00
0.00
28.20
12.50
0.00
0.00
0.00
25.00
23.67
0.00
0.00
20.89
9.26
0.00
0.00
0.00
78.81
6.-
7.-
EQUIPOS
Perforadora Jackleg
Winche
Locomotora
Carros mineros U-35
Ventiladoras
pp
h
h
h
h
88.00
GASTOS INDIRECTOS
Gastos Generales y Administrativos
22.38
0.31
367.83
S./pp
S./hr
S./hr
S./hr
S./pp
27.28
0.00
0.00
0.00
0.00
20.21
0.00
0.00
0.00
0.00
20.21
S/.
82.34
82.34
82.34
Contingencias
Utilidad
%
%
5.00
10.00
367.83
367.83
S/.
S/.
18.39
36.78
18.39
36.78
18.39
36.78
505.34
FECHA:
CHIMENEA
EQUIPOS:
JACKLEG
SECCION:
1.20
x
VOLUMEN:
0.73 m3 roto
FACTOR DE CARGA:
Kg/m3
TALADROS DE ALIVIO:
1.00
NOTA : Distancia de limpieza incluida max.= 200 metros
ITEM
1.-
2.-
3.-
DESCRIPCION
1.50
m2
INCID.
UNI.
CANTID.
1.00
1.00
0.00
0.00
0.00
0.00
0.00
0.00
0.20
0.20
0.20
0.20
0.20
3.00
h-h
h-h
h-h
h-h
h-h
h-h
h-h
h-h
h-h
h-h
h-h
h-h
h-h
8.00
8.00
0.00
0.00
0.00
0.00
0.00
0.00
1.60
1.60
1.60
1.60
1.60
24.00
IMPLEMENTOS
Implementos personal perforacin
Implementos personal auxiliar
h-h
h-h
17.60
6.40
ACEROS
Barras Conicas
Brocas
pp
pp
90.00
90.00
MANO DE OBRA
Perforista
Ayudante perforista
Winchero
Enmaderador
Ayudante Enmaderador
Motorista
Ayud. Motorista
Bodeguero (materiales exterior mina)
Bodeguero (materiales y explosivos)
Capataz
Insp. de Seguridad
Jefe de Guardia
Residente
Dec-13
N Taladros:
18 u
L Barra:
5 pies
L Efectiva Perf.
1.52 ml
AVANCE:
1.35 ml
F. Esponj.:
0.30
TIPO DE ROCA: SEMIDURA
PRECIO
UNITARIO
P.PARC.
S/.
SUBTOT.
S/.
TOTAL
S./ML
104.39
84.47
0.00
0.00
0.00
0.00
0.00
0.00
16.89
29.12
55.84
0.00
0.00
77.32
62.57
0.00
0.00
0.00
0.00
0.00
0.00
12.51
21.57
41.37
0.00
0.00
215.35
0.55 S/hr
0.47 S/hr
9.71
3.01
7.19
2.23
9.42
0.16
0.26
14.08
23.06
10.43
17.08
13.05
10.56
12.05
13.05
10.56
12.05
10.56
10.56
10.56
18.20
34.90
0.00
0.00
S/hr
S/hr
S/hr
S/hr
S/hr
S/hr
S/hr
S/hr
S/hr
S/hr
S/hr
S/hr
S/hr
S./pp
S./pp
27.51
4.-
HERRAMIENTAS
Herramientas y materiales
Lubricantes
gdia
gln
1.000
0.25
12.63 S./gdia
42.00 S./gl
12.63
10.50
9.36
7.78
17.14
5.-
VOLADURA
Semigelatina 65%
Pulverulenta 65%
Emulnor 3000
Anfo
Carmex 2.1mt
Mecha Rapida
Pentacord
Fulminante comun
Guia de seguridad
unid
unid
unid
kg
unid
m
m
unid
unid
68.00
0.00
17.00
0.00
17.00
18.00
0.00
0.00
0.00
0.75
0.71
0.73
2.55
1.88
1.25
0.63
0.62
0.50
s/.unid
s/.unid
s/.unid
s/.kg
s/.unid
s/./m
s/./m
s/.unid
s/.unid
51.00
0.00
12.41
0.00
31.96
22.50
0.00
0.00
0.00
37.78
0.00
9.19
0.00
23.67
16.67
0.00
0.00
0.00
87.31
6.-
7.-
EQUIPOS
Perforadora Jackleg
Winche
Locomotora
Carros mineros U-35
Ventiladoras
GASTOS INDIRECTOS
pp
h
h
h
h
90.00
0.31
S./pp
S./hr
S./hr
S./hr
S./pp
27.90
0.00
0.00
0.00
0.00
20.67
0.00
0.00
0.00
0.00
20.67
%
%
%
22.38
5.00
10.00
377.39
377.39
377.39
S/.
S/.
S/.
84.48
18.87
37.74
84.48
18.87
37.74
84.48
18.87
37.74
518.48
FECHA:
CHIMENEA
EQUIPOS:
JACKLEG
SECCION:
1.20
x
VOLUMEN:
0.73 m3 roto
FACTOR DE CARGA:
Kg/m3
TALADROS DE ALIVIO:
1.00
NOTA : Distancia de limpieza incluida max.= 200 metros
ITEM
1.-
2.-
3.-
DESCRIPCION
INCID.
MANO DE OBRA
Perforista
1.00
Ayudante perforista
1.00
Winchero
0.00
Enmaderador
0.00
Ayudante Enmaderador
0.00
Motorista
0.00
Ayud. Motorista
0.00
Bodeguero (materiales interior y exterior mina)0.00
Bodeguero (materiales y explosivos)
0.20
Capataz
0.20
Insp. de Seguridad
0.20
Jefe de Guardia
0.20
Residente
0.20
3.00
IMPLEMENTOS
Implementos personal perforacin
Implementos personal auxiliar y supervision
ACEROS
Barras Conicas
Brocas
1.50
m2
UNI.
CANTID.
h-h
h-h
h-h
h-h
h-h
h-h
h-h
h-h
h-h
h-h
h-h
h-h
h-h
8.00
8.00
0.00
0.00
0.00
0.00
0.00
0.00
1.60
1.60
1.60
1.60
1.60
24.00
h-h
h-h
17.60
6.40
pp
pp
65.00
65.00
Dec-13
N Taladros:
13 u
L Barra:
5 pies
L Efectiva Perf.
1.52 ml
AVANCE:
1.35 ml
F. Esponj.:
0.30
TIPO DE ROCA:
SUAVE
PRECIO
UNITARIO
P.PARC.
S/.
SUBTOT.
S/.
TOTAL
S./ML
104.39
84.47
0.00
0.00
0.00
0.00
0.00
0.00
16.89
29.12
55.84
0.00
0.00
77.32
62.57
0.00
0.00
0.00
0.00
0.00
0.00
12.51
21.57
41.37
0.00
0.00
215.35
0.55 S/hr
0.47 S/hr
9.71
3.01
7.19
2.23
9.42
0.16
0.26
10.17
16.65
7.53
12.34
13.05
10.56
12.05
13.05
10.56
12.05
10.56
10.56
10.56
18.20
34.90
0.00
0.00
S/hr
S/hr
S/hr
S/hr
S/hr
S/hr
S/hr
S/hr
S/hr
S/hr
S/hr
S/hr
S/hr
S./pp
S./pp
19.87
4.-
HERRAMIENTAS
Herramientas y materiales
Lubricantes
gdia
gln
1.000
0.25
12.63 S./gdia
42.00 S./gl
12.63
10.50
9.36
7.78
17.14
5.-
VOLADURA
Semigelatina 65%
Pulverulenta 65%
Emulnor 3000
Anfo
Carmex 2.1mt
Mecha Rapida
Pentacord
Fulminante comun
Guia de seguridad
unid
unid
unid
kg
unid
m
m
unid
unid
12.00
36.00
0.00
0.00
12.00
18.00
0.00
0.00
0.00
0.75
0.71
0.73
2.55
1.88
1.25
0.63
0.62
0.50
s/.unid
s/.unid
s/.unid
s/.kg
s/.unid
s/./m
s/./m
s/.unid
s/.unid
9.00
25.56
0.00
0.00
22.56
22.50
0.00
0.00
0.00
6.67
18.93
0.00
0.00
16.71
16.67
0.00
0.00
0.00
58.98
6.-
EQUIPOS
Perforadora Jackleg
Winche
Locomotora
Carros mineros U-35
Ventiladoras
pp
h
h
h
h
65.00
0.31
S./pp
S./hr
S./hr
S./hr
S./pp
20.15
0.00
0.00
0.00
0.00
14.93
0.00
0.00
0.00
0.00
14.93
7.-
GASTOS INDIRECTOS
Gastos Generales y Administrativos
Contingencias
Utilidad
%
%
%
22.38
5.00
10.00
335.68
335.68
335.68
S/.
S/.
S/.
75.14
16.78
33.57
75.14
16.78
33.57
75.14
16.78
33.57
461.17
FECHA:
CHIMENEA
EQUIPOS:
JACKLEG
SECCION:
1.20
x
VOLUMEN:
1.17 m3 roto
FACTOR DE CARGA:
Kg/m3
TALADROS DE ALIVIO:
1.00
NOTA : Distancia de limpieza incluida max.= 200 metros
ITEM
1.-
2.-
3.-
DESCRIPCION
INCID.
MANO DE OBRA
Perforista
1.00
Ayudante perforista
1.00
Winchero
0.00
Enmaderador
0.00
Ayudante Enmaderador
0.00
Motorista
0.00
Ayud. Motorista
0.00
Bodeguero (materiales interior y exterior mina)0.00
Bodeguero (materiales y explosivos)
0.20
Capataz
0.20
Insp. de Seguridad
0.20
Jefe de Guardia
0.20
Residente
0.20
3.00
IMPLEMENTOS
Implementos personal perforacin
Implementos personal auxiliar
ACEROS
Barras Conicas
Brocas
2.40
m2
UNI.
CANTID.
h-h
h-h
h-h
h-h
h-h
h-h
h-h
h-h
h-h
h-h
h-h
h-h
h-h
8.00
8.00
0.00
0.00
0.00
0.00
0.00
0.00
1.60
1.60
1.60
1.60
1.60
24.00
h-h
h-h
17.60
6.40
pp
pp
110.00
110.00
Dec-13
N Taladros:
22 u
L Barra:
5 pies
L Efectiva Perf.
1.52 ml
AVANCE:
1.35 ml
F. Esponj.:
0.30
TIPO DE ROCA: SEMIDURA
PRECIO
UNITARIO
P.PARC.
S/.
SUBTOT.
S/.
TOTAL
S./ML
104.39
84.47
0.00
0.00
0.00
0.00
0.00
0.00
16.89
29.12
55.84
0.00
0.00
77.32
62.57
0.00
0.00
0.00
0.00
0.00
0.00
12.51
21.57
41.37
0.00
0.00
215.35
0.55 S/hr
0.47 S/hr
9.71
3.01
7.19
2.23
9.42
0.16
0.26
17.21
28.18
12.75
20.88
13.05
10.56
12.05
13.05
10.56
12.05
10.56
10.56
10.56
18.20
34.90
0.00
0.00
S/hr
S/hr
S/hr
S/hr
S/hr
S/hr
S/hr
S/hr
S/hr
S/hr
S/hr
S/hr
S/hr
S./pp
S./pp
33.63
4.-
HERRAMIENTAS
Herramientas y materiales
Lubricantes
gdia
gln
1.000
0.25
12.63 S./gdia
42.00 S./gl
12.63
10.50
9.36
7.78
17.14
5.-
VOLADURA
Semigelatina 65%
Pulverulenta 65%
Emulnor 3000
Anfo
Carmex 2.1mt
Mecha Rapida
Pentacord
Fulminante comun
Guia de seguridad
unid
unid
unid
kg
unid
m
m
unid
unid
84.00
0.00
21.00
0.00
21.00
18.00
0.00
0.00
0.00
0.75
0.71
0.73
2.55
1.88
1.25
0.63
0.62
0.50
s/.unid
s/.unid
s/.unid
s/.kg
s/.unid
s/./m
s/./m
s/.unid
s/.unid
63.00
0.00
15.33
0.00
39.48
22.50
0.00
0.00
0.00
46.67
0.00
11.36
0.00
29.24
16.67
0.00
0.00
0.00
103.93
6.-
EQUIPOS
Perforadora Jackleg
Winche
Locomotora
Carros mineros U-35
Ventiladoras
pp
h
h
h
h
110.00
0.31
S./pp
S./hr
S./hr
S./hr
S./pp
34.10
0.00
0.00
0.00
0.00
25.26
0.00
0.00
0.00
0.00
25.26
7.-
GASTOS INDIRECTOS
Gastos Generales y Administrativos
Contingencias
Utilidad
%
%
%
Incluye:
Traslado de materiales de Bocamina a interior mina labor
22.38
5.00
10.00
404.72
404.72
404.72
S/.
S/.
S/.
90.60
20.24
40.47
90.60
20.24
40.47
90.60
20.24
40.47
556.03
0.53
0.26
FECHA:
CHIMENEA
EQUIPOS:
JACKLEG
SECCION:
1.20
x
VOLUMEN:
1.17 m3 roto
FACTOR DE CARGA:
Kg/m3
TALADROS DE ALIVIO:
1.00
NOTA : Distancia de limpieza incluida max.= 200 metros
ITEM
1.-
2.-
3.-
DESCRIPCION
INCID.
MANO DE OBRA
Perforista
1.00
Ayudante perforista
1.00
Winchero
0.00
Enmaderador
0.00
Ayudante Enmaderador
0.00
Motorista
0.00
Ayud. Motorista
0.00
Bodeguero (materiales interior y exterior mina)0.00
Bodeguero (materiales y explosivos)
0.20
Capataz
0.20
Insp. de Seguridad
0.20
Jefe de Guardia
0.20
Residente
0.20
3.00
IMPLEMENTOS
Implementos personal perforacin
Implementos personal auxiliar
ACEROS
Barras Conicas
Brocas
2.40
m2
UNI.
CANTID.
h-h
h-h
h-h
h-h
h-h
h-h
h-h
h-h
h-h
h-h
h-h
h-h
h-h
8.00
8.00
0.00
0.00
0.00
0.00
0.00
0.00
1.60
1.60
1.60
1.60
1.60
24.00
h-h
h-h
17.60
6.40
pp
pp
80.00
80.00
Dec-13
N Taladros:
16 u
L Barra:
5 pies
L Efectiva Perf.
1.52 ml
AVANCE:
1.35 ml
F. Esponj.:
0.30
TIPO DE ROCA:
SUAVE
PRECIO
UNITARIO
P.PARC.
S/.
SUBTOT.
S/.
TOTAL
S./ML
104.39
84.47
0.00
0.00
0.00
0.00
0.00
0.00
16.89
29.12
55.84
0.00
0.00
77.32
62.57
0.00
0.00
0.00
0.00
0.00
0.00
12.51
21.57
41.37
0.00
0.00
215.35
0.55 S/hr
0.47 S/hr
9.71
3.01
7.19
2.23
9.42
0.16
0.26
12.52
20.50
9.27
15.18
13.05
10.56
12.05
13.05
10.56
12.05
10.56
10.56
10.56
18.20
34.90
0.00
0.00
S/hr
S/hr
S/hr
S/hr
S/hr
S/hr
S/hr
S/hr
S/hr
S/hr
S/hr
S/hr
S/hr
S./pp
S./pp
24.46
4.-
HERRAMIENTAS
Herramientas y materiales
Lubricantes
gdia
gln
1.000
0.25
12.63 S./gdia
42.00 S./gl
12.63
10.50
9.36
7.78
17.14
5.-
VOLADURA
Semigelatina 65%
Pulverulenta 65%
Emulnor 3000
Anfo
Carmex 2.1mt
Mecha Rapida
Pentacord
Fulminante comun
Guia de seguridad
unid
unid
unid
kg
unid
m
m
unid
unid
15.00
45.00
0.00
0.00
15.00
18.00
0.00
0.00
0.00
0.75
0.71
0.73
2.55
1.88
1.25
0.63
0.62
0.50
s/.unid
s/.unid
s/.unid
s/.kg
s/.unid
s/./m
s/./m
s/.unid
s/.unid
11.25
31.95
0.00
0.00
28.20
22.50
0.00
0.00
0.00
8.33
23.67
0.00
0.00
20.89
16.67
0.00
0.00
0.00
69.56
6.-
EQUIPOS
Perforadora Jackleg
Winche
Locomotora
Carros mineros U-35
Ventiladoras
pp
h
h
h
h
80.00
0.31
S./pp
S./hr
S./hr
S./hr
S./pp
24.80
0.00
0.00
0.00
0.00
18.37
0.00
0.00
0.00
0.00
18.37
7.-
GASTOS INDIRECTOS
Gastos Generales y Administrativos
Contingencias
Utilidad
%
%
%
22.38
5.00
10.00
354.28
354.28
354.28
S/.
S/.
S/.
79.31
17.71
35.43
79.31
17.71
35.43
79.31
17.71
35.43
486.73
FECHA:
INCLINADO
EQUIPOS:
JACKLEG
SECCION:
2.70
x
VOLUMEN:
2.04 m3 roto
FACTOR DE CARGA:
Kg/m3
TALADROS DE ALIVIO:
3.00
NOTA : Distancia de limpieza incluida max.= 200 metros
ITEM
1.-
2.-
3.-
DESCRIPCION
INCID.
MANO DE OBRA
Perforista
2.00
Ayudante perforista
3.00
Peon
0.00
Winchero
0.00
Motorista
0.00
Ayud. Motorista
0.00
Carrilano
0.00
Ayud. Carrilano
0.00
Soldador mina
0.00
Ayudante soldador tubero
0.00
Bodeguero (materiales interior y exterior mina)0.00
Bodeguero (materiales y explosivos)
0.08
Capataz
0.08
Insp. de Seguridad
0.08
Jefe de Guardia
0.08
Residente
0.08
5.42
IMPLEMENTOS
Implementos personal perforacin
Implementos personal auxiliar
ACEROS
Barras Conicas
Brocas
2.40
m2
UNI.
CANTID.
h-h
h-h
h-h
h-h
h-h
h-h
h-h
h-h
h-h
h-h
h-h
h-h
h-h
h-h
h-h
h-h
16.00
24.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.67
0.67
0.67
0.67
0.67
43.33
h-h
h-h
pp
pp
Dec-13
N Taladros:
28 u
L Barra:
4 pies
L Efectiva Perf.
1.22 ml
AVANCE:
1.05 ml
F. Esponj.:
0.30
TIPO DE ROCA:
SUAVE
PRECIO
UNITARIO
P.PARC.
S/.
SUBTOT.
S/.
TOTAL
S./ML
S/hr
S/hr
S/hr
S/hr
S/hr
S/hr
S/hr
S/hr
S/hr
S/hr
S/hr
S/hr
S/hr
S/hr
S/hr
S/hr
208.78
253.42
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
5.13
12.13
8.78
0.00
0.00
198.83
241.35
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
4.89
11.56
8.36
0.00
0.00
464.99
40.67
2.67
0.55 S/hr
0.47 S/hr
22.43
1.25
21.36
1.19
22.56
112.00
112.00
0.16
0.26
17.52
28.70
16.69
27.33
13.05
10.56
10.56
9.56
13.05
10.56
9.19
7.70
12.05
9.56
7.70
7.70
18.20
13.17
0.00
0.00
S./pp
S./pp
44.02
4.-
HERRAMIENTAS
Herramientas y materiales
Lubricantes
gdia
gln
1.000
0.25
12.63 S./gdia
42.00 S./gl
12.63
10.50
12.03
10.00
22.03
5.-
VOLADURA
Emulnor 1000
Semigelatina 65%
Pulverulenta 65%
Emulnor 3000
Anfo
Carmex 2.1mt
Mecha Rapida
Pentacord
Fulminante comun
Guia de seguridad
unid
unid
unid
unid
kg
unid
m
m
unid
unid
17.00
0.00
0.00
83.00
0.00
25.00
12.00
0.00
0.00
0.00
0.68
0.75
0.71
0.73
2.55
1.88
1.25
0.63
0.62
0.50
s/.unid
s/.unid
s/.unid
s/.unid
s/.kg
s/.unid
s/./m
s/./m
s/.unid
s/.unid
11.56
0.00
0.00
60.59
0.00
47.00
15.00
0.00
0.00
0.00
11.01
0.00
0.00
57.70
0.00
44.76
14.29
0.00
0.00
0.00
127.76
6.-
EQUIPOS
Perforadora Jackleg
Winche
pp
h
112.00
0.31
S./pp
S./hr
34.72
0.00
33.07
0.00
7.-
Locomotora
Carros mineros U-35
Ventiladoras
h
h
h
GASTOS INDIRECTOS
Gastos Generales y Administrativos
Contingencias
Utilidad
%
%
%
22.38
5.00
10.00
714.43
714.43
714.43
S./hr
S./hr
S./pp
0.00
0.00
0.00
0.00
0.00
0.00
33.07
S/.
S/.
S/.
159.92
35.72
71.44
159.92
35.72
71.44
159.92
35.72
71.44
981.52
CUADRO COMPLETO
FACTOR DE AVANCE:
ITEM
2.00
DESCRIPCION
INCID.
UNI.
CANTID.
PRECIO
UNITARIO
1.-
MANO DE OBRA
Enmaderador
1.00
h-h
8.00
13.05
Ayudante
1.00
h-h
8.00
10.56
Peon
1.00
h-h
8.00
10.56
Bodeguero
0.20
h-h
1.60
10.56
3.20
2.-
3.-
h-h
17.60
0.55
h-h
8.00
0.47
guardia
1.00
3.69
22.38
153.70
Contingencias
5.00
153.70
Utilidad
10.00
153.70
HERRAMIENTAS
Herrmientas
4.-
GASTOS INDIRECTOS
Incluye:
25.60
IMPLEMENTOS
TARIOS
FECHA:
Dec-13
PRECIO
P.PARC.
SUBTOT.
TOTAL
UNITARIO
S/.
S/.
S./ML
S/hr
104.39
52.19
S/hr
84.47
42.24
S/hr
84.47
42.24
S/hr
16.89
8.45
145.11
S/hr
9.71
4.85
S/hr
3.76
1.88
6.73
S./guardia
3.69
1.85
1.85
S/.
34.40
34.40
34.40
S/.
7.68
7.68
7.68
S/.
15.37
15.37
15.37
211.15
CUADRO COJO
FACTOR DE AVANCE:
ITEM
3.00
DESCRIPCION
INCID.
UNI.
CANTID.
PRECIO
UNITARIO
1.-
MANO DE OBRA
Enmaderador
1.00
h-h
8.00
13.05
Ayudante
1.00
h-h
8.00
10.56
Bodeguero
0.20
h-h
1.60
10.56
2.20
2.-
3.-
IMPLEMENTOS
Implementos personal perforacin
h-h
17.60
0.55
h-h
0.00
0.47
guardia
1.00
3.69
22.38
73.05
Contingencias
5.00
73.05
Utilidad
10.00
73.05
HERRAMIENTAS
Herrmientas
4.-
GASTOS INDIRECTOS
Incluye:
17.60
NITARIOS
FECHA:
Dec-13
PRECIO
P.PARC.
SUBTOT.
TOTAL
UNITARIO
S/.
S/.
S./ML
S/hr
104.39
34.80
S/hr
84.47
28.16
S/hr
16.89
5.63
68.59
S/hr
9.71
3.24
S/hr
0.00
0.00
3.24
S./guardia
3.69
1.23
1.23
S/.
16.35
16.35
16.35
S/.
3.65
3.65
3.65
S/.
7.31
7.31
7.31
100.36
PUNTAL DE SEGURIDAD
FACTOR DE AVANCE:
10.00
ITEM DESCRIPCION
INCID.
UNI.
CANTID.
PRECIO
UNITARIO
1.-
MANO DE OBRA
Enmaderador
1.00
h-h
8.00
13.05 S/hr
Ayudante
1.00
h-h
8.00
10.56 S/hr
Bodeguero
0.20
h-h
1.60
10.56 S/hr
2.20
2.-
3.-
IMPLEMENTOS
Implementos personal perforacin
h-h
17.60
0.55 S/hr
h-h
0.00
0.47 S/hr
guardia
1.00
3.69
S./guardia
22.38
21.92
S/.
Contingencias
5.00
21.92
S/.
Utilidad
10.00
21.92
S/.
HERRAMIENTAS
Herrmientas
4.-
17.60
GASTOS INDIRECTOS
Incluye:
Traslado de materiales de Bocamina a interior mina labor
FECHA:
Dec-13
P.PARC.
SUBTOT.
TOTAL
S/.
S/.
S./ML
104.39
10.44
84.47
8.45
16.89
1.69
20.58
9.71
0.97
0.00
0.00
0.97
3.69
0.37
0.37
4.91
4.91
4.91
1.10
1.10
1.10
2.19
2.19
2.19
30.11
FACTOR DE AVANCE:
ITEM
2.00
DESCRIPCION
INCID.
UNI.
CANTID.
PRECIO
UNITARIO
1.-
MANO DE OBRA
Maestro Cerchero
1.00
h-h
8.00
10.56
Ayudante Cerchero
1.00
h-h
8.00
10.56
Ayudante
1.00
h-h
8.00
10.56
Enmaderador
0.00
h-h
0.00
13.05
Ayudante
0.00
h-h
0.00
10.56
Bodeguero
0.20
h-h
1.60
10.56
3.20
2.-
3.-
IMPLEMENTOS
Implementos personal
h-h
25.60
0.55
h-h
0.00
0.47
guardia
1.00
3.69
22.38
144.06
Contingencias
5.00
144.06
Utilidad
10.00
144.06
HERRAMIENTAS
Herrmientas
4.-
GASTOS INDIRECTOS
Incluye:
25.60
NITARIOS
FECHA:
Dec-13
PRECIO
P.PARC.
SUBTOT.
TOTAL
UNITARIO
S/.
S/.
S./ML
S/hr
84.47
42.24
S/hr
84.47
42.24
S/hr
84.47
42.24
S/hr
0.00
0.00
S/hr
0.00
0.00
S/hr
16.89
8.45
135.16
S/hr
14.12
7.06
S/hr
0.00
0.00
7.06
S./guardia
3.69
1.85
1.85
S/.
32.25
32.25
32.25
S/.
7.20
7.20
7.20
S/.
14.41
14.41
14.41
197.92
ITEM
1.-
FECHA:
Pernos de Anclaje
EQUIPOS:
JACKLEG
SECCION:
2.10
x
VOLUMEN:
FACTOR DE CARGA:
TALADROS DE ALIVIO:
NOTA : Distancia de limpieza incluida max.= 200 metros
DESCRIPCION
MANO DE OBRA
Perforista
Ayudante perforista
Bodeguero (materiales y explosivos)
2.40
m2
INCID.
UNI.
CANTID.
1.00
1.00
0.20
h-h
h-h
h-h
8.00
8.00
1.60
Dec-13
N Taladros:
30 u
L Barra:
5 pies
L Efectiva Perf.
1.52 ml
AVANCE:
25.00 Taladros
F. Esponj.:
0.30
TIPO DE ROCA:
SUAVE
PRECIO
UNITARIO
13.05 S/hr
10.56 S/hr
10.56 S/hr
P.PARC.
S/.
SUBTOT.
S/.
104.39
84.47
16.89
4.18
3.38
0.68
TOTAL
S./ML
8.23
2.20
2.-
3.-
17.60
IMPLEMENTOS
Implementos personal perforacin
Implementos personal auxiliar
h-h
h-h
17.60
0.00
0.55 S/hr
0.47 S/hr
9.71
0.00
0.39
0.00
ACEROS
Barras Conicas
Brocas
pp
pp
150.00
150.00
0.16
0.26
23.47
38.43
0.94
1.54
S./pp
S./pp
0.39
2.48
4.-
HERRAMIENTAS
Herramientas
Lubricantes
gdia
gln
1.00
0.25
12.63 S./gdia
42.00 S./gl
12.63
10.50
0.51
0.42
0.93
6.-
EQUIPOS
Perforadora Jackleg
pp
150.00
0.31
S./pp
46.50
1.86
1.86
7.-
GASTOS INDIRECTOS
Gastos Generales y Administrativos
Contingencias
Utilidad
%
%
%
22.38
5.00
10.00
13.88
13.88
13.88
S/.
S/.
S/.
3.11
0.69
1.39
3.11
0.69
1.39
3.11
0.69
1.39
19.07
EXTRACCION A PULSO
FACTOR DE AVANCE:
ITEM
1.-
30.00 TM
DESCRIPCION
INCID.
UNI.
CANTID.
Enmaderador
1.00
h-h
8.00
13.05
Ayudante
1.00
h-h
8.00
10.56
Bodeguero
0.00
h-h
0.00
10.56
MANO DE OBRA
2.00
2.-
3.-
h-h
16.00
0.55
h-h
0.00
0.47
guardia
1.00
3.69
22.38
6.71
Contingencias
5.00
6.71
Utilidad
10.00
6.71
HERRAMIENTAS
GASTOS INDIRECTOS
Incluye:
16.00
IMPLEMENTOS
Herrmientas
4.-
PRECIO
UNITARIO
NITARIOS
FECHA:
PRECIO
UNITARIO
Dec-13
P.PARC.
S/.
SUBTOT.
S/.
S/hr
104.39
3.48
S/hr
84.47
2.82
S/hr
0.00
0.00
TOTAL
S./ML
6.30
S/hr
8.83
0.29
S/hr
0.00
0.00
0.29
S./guardia
3.69
0.12
0.12
S/.
1.50
1.50
1.50
S/.
0.34
0.34
0.34
S/.
0.67
0.67
0.67
9.22
EXTRACCION 0 a 1500 m
FACTOR DE AVANCE:
ITEM
100.00
DESCRIPCION
INCID.
UNI.
CANTID.
PRECIO
UNITARIO
1.-
MANO DE OBRA
Enmaderador
1.00
h-h
8.00
13.05 S/hr
Ayudante
1.00
h-h
8.00
10.56 S/hr
Bodeguero
0.00
h-h
0.00
10.56 S/hr
2.00
2.-
3.-
IMPLEMENTOS
Implementos personal perforacin
h-h
16.00
0.55 S/hr
h-h
0.00
0.47 S/hr
guardia
1.00
3.69
S./guardia
22.38
2.01
S/.
Contingencias
5.00
2.01
S/.
Utilidad
10.00
2.01
S/.
HERRAMIENTAS
Herrmientas
4.-
GASTOS INDIRECTOS
Incluye:
16.00
201
FECHA:
###
Ton gdia
P.PARC.
SUBTOT.
TOTAL
S/.
S/.
S./ML
104.39
1.04
84.47
0.84
0.00
0.00
1.89
8.83
0.09
0.00
0.00
0.09
3.69
0.04
0.04
0.45
0.45
0.45
0.10
0.10
0.10
0.20
0.20
0.20
2.77
58.00
Cod Recurso UM
Descripcion
Mano Obra
MO-0406
MO-0204
MO-0303
MO-0201
Tarea
Tarea
Tarea
Tarea
Motorista
Ayudante motorista
Carrillano
Ayudante carrilano
Equipos
000000-0028
000000-0016
Hr
Hr
Suministros / herramientas
Desatado
13-30-07-0064 EA
13-30-07-0028 EA
13-30-07-0037 EA
13-30-01-0514 EA
25.08
1,454.83
scripcion
udante motorista
udante carrilano
Tarea
1
1
0.20
0.25
78.92
75.10
78.92
75.10
Valor
Recurso
Condicion
de Trabajo
3.90
3.90
3.90
3.90
Factor
Pago
Asig
Fam
2.0003
55.00
2.0003
55.00
2.0003
55.00
2.0003
55.00
Vida Util
EPP
119.3966667
119.3966667
119.3966667
119.3966667
Consumo
3
3
60
90
90
60
dias
dias
dias
dias
F.Av
Costo
Recurso
Costo
Ton
1
1
1
1
4,311.562
4,119.897
1,045.843
1,202.034
2.96
2.83
0.72
0.83
Hr
Hr
63.54
3.94
1.10
0.07
44.06
5.62
5.76
18.81
0.03
0.00
0.00
0.01
10,821.06
9.00
Consumo
EXTRACCION A WINCHE
FACTOR DE AVANCE:
ITEM
1.-
95.00 TM
DESCRIPCION
INCID.
UNI.
3.-
Enmaderador
1.00
h-h
8.00
13.05
Ayudante
2.00
h-h
16.00
10.56
Bodeguero
0.00
h-h
0.00
10.56
24.00
IMPLEMENTOS
Implementos personal perforacin
h-h
24.00
0.55
h-h
0.00
0.47
guardia
1.00
3.69
22.38
3.06
Contingencias
5.00
3.06
Utilidad
10.00
3.06
HERRAMIENTAS
Herrmientas
4.-
PRECIO
UNITARIO
MANO DE OBRA
3.00
2.-
CANTID.
GASTOS INDIRECTOS
NITARIOS
FECHA:
PRECIO
UNITARIO
Dec-13
P.PARC.
S/.
SUBTOT.
S/.
S/hr
104.39
1.10
S/hr
168.95
1.78
S/hr
0.00
0.00
TOTAL
S./ML
2.88
S/hr
13.24
0.14
S/hr
0.00
0.00
0.14
S./guardia
3.69
0.04
0.04
S/.
0.68
0.68
0.68
S/.
0.15
0.15
0.15
S/.
0.31
0.31
0.31
4.20
ARMADO DE TOLVA
FACTOR DE AVANCE:
ITEM
0.50
DESCRIPCION
INCID.
UNI.
CANTID.
PRECIO
UNITARIO
1.-
MANO DE OBRA
Enmaderador
1.00
h-h
8.00
13.05
Ayudante
1.00
h-h
8.00
10.56
Bodeguero
0.20
h-h
1.60
10.56
2.20
2.-
3.-
IMPLEMENTOS
Implementos personal perforacin
h-h
16.00
0.55
h-h
1.60
0.47
guardia
1.00
3.69
22.38
438.05
Contingencias
5.00
438.05
Utilidad
10.00
438.05
HERRAMIENTAS
Herrmientas
4.-
GASTOS INDIRECTOS
Incluye:
17.60
NITARIOS
FECHA:
Dec-13
PRECIO
P.PARC.
SUBTOT.
TOTAL
UNITARIO
S/.
S/.
S./ML
S/hr
104.39
208.78
S/hr
84.47
168.95
S/hr
16.89
33.79
411.51
S/hr
8.83
17.65
S/hr
0.75
1.50
19.15
S./guardia
3.69
7.39
7.39
S/.
98.06
98.06
98.06
S/.
21.90
21.90
21.90
S/.
43.81
43.81
43.81
601.82
ENCRIBADO
FACTOR DE AVANCE:
ITEM
1.-
10.00
DESCRIPCION
INCID.
UNI.
CANTID.
Enmaderador
1.00
h-h
8.00
13.05
Ayudante
1.00
h-h
8.00
10.56
Bodeguero
0.20
h-h
1.60
10.56
MANO DE OBRA
2.20
2.-
3.-
h-h
17.60
0.55
h-h
0.00
0.47
guardia
1.00
3.69
22.38
21.92
Contingencias
5.00
21.92
Utilidad
10.00
21.92
HERRAMIENTAS
GASTOS INDIRECTOS
Incluye:
17.60
IMPLEMENTOS
Herrmientas
4.-
PRECIO
UNITARIO
NITARIOS
FECHA:
PRECIO
UNITARIO
Dec-13
P.PARC.
S/.
SUBTOT.
S/.
S/hr
104.39
10.44
S/hr
84.47
8.45
S/hr
16.89
1.69
TOTAL
S./ML
20.58
S/hr
9.71
0.97
S/hr
0.00
0.00
0.97
S./guardia
3.69
0.37
0.37
S/.
4.91
4.91
4.91
S/.
1.10
1.10
1.10
S/.
2.19
2.19
2.19
30.11
ENREJADO
FACTOR DE AVANCE:
ITEM
6.00
DESCRIPCION
INCID.
UNI.
CANTID.
PRECIO
UNITARIO
1.-
MANO DE OBRA
Enmaderador
1.00
h-h
8.00
13.05
Ayudante
1.00
h-h
8.00
10.56
Bodeguero
0.20
h-h
1.60
10.56
2.20
2.-
3.-
IMPLEMENTOS
Implementos personal perforacin
h-h
17.60
0.55
h-h
0.00
0.47
guardia
1.00
3.69
22.38
36.53
Contingencias
5.00
36.53
Utilidad
10.00
36.53
HERRAMIENTAS
Herrmientas
4.-
17.60
GASTOS INDIRECTOS
NITARIOS
FECHA:
###
PRECIO
P.PARC.
SUBTOT.
TOTAL
UNITARIO
S/.
S/.
S./ML
S/hr
104.39
17.40
S/hr
84.47
14.08
S/hr
16.89
2.82
34.29
S/hr
9.71
1.62
S/hr
0.00
0.00
1.62
S./guardia
3.69
0.62
0.62
S/.
8.18
8.18
8.18
S/.
1.83
1.83
1.83
S/.
3.65
3.65
3.65
50.18
DESCANSO O ESCALERA
FACTOR DE AVANCE:
6.00
ITEM DESCRIPCION
INCID.
UNI.
CANTID.
PRECIO
UNITARIO
1.-
MANO DE OBRA
Enmaderador
1.00
h-h
8.00
13.05 S/hr
Ayudante
1.00
h-h
8.00
10.56 S/hr
Bodeguero
0.20
h-h
1.60
10.56 S/hr
2.20
2.-
3.-
IMPLEMENTOS
Implementos personal perforacin
h-h
17.60
0.55 S/hr
h-h
0.00
0.47 S/hr
guardia
1.00
3.69
S./guardia
22.38
36.53
S/.
Contingencias
5.00
36.53
S/.
Utilidad
10.00
36.53
S/.
HERRAMIENTAS
Herrmientas
4.-
17.60
GASTOS INDIRECTOS
Incluye:
Traslado de materiales de Bocamina a interior mina labor
FECHA:
###
P.PARC.
SUBTOT.
TOTAL
S/.
S/.
S./ML
104.39
17.40
84.47
14.08
16.89
2.82
34.29
9.71
1.62
0.00
0.00
1.62
3.69
0.62
0.62
8.18
8.18
8.18
1.83
1.83
1.83
3.65
3.65
3.65
50.18
PUNTAL DE LINEA
FACTOR DE AVANCE:
4.00
ITEM DESCRIPCION
INCID.
UNI.
CANTID.
PRECIO
UNITARIO
1.-
MANO DE OBRA
Enmaderador
1.00
h-h
8.00
13.05 S/hr
Ayudante
1.00
h-h
8.00
10.56 S/hr
Bodeguero
0.20
h-h
1.60
10.56 S/hr
2.20
2.-
3.-
IMPLEMENTOS
Implementos personal perforacin
h-h
17.60
0.55 S/hr
h-h
0.00
0.47 S/hr
guardia
1.00
3.69
S./guardia
22.38
54.79
S/.
Contingencias
5.00
54.79
S/.
Utilidad
10.00
54.79
S/.
HERRAMIENTAS
Herrmientas
4.-
17.60
GASTOS INDIRECTOS
Incluye:
Traslado de materiales de Bocamina a interior mina labor
FECHA:
Dec-13
P.PARC.
SUBTOT.
TOTAL
S/.
S/.
S./ML
104.39
26.10
84.47
21.12
16.89
4.22
51.44
9.71
2.43
0.00
0.00
2.43
3.69
0.92
0.92
12.26
12.26
12.26
2.74
2.74
2.74
5.48
5.48
5.48
75.27
Rehabilitacion
FACTOR DE AVANCE:
ITEM
3.60 m
DESCRIPCION
INCID.
UNI.
CANTID.
PRECIO
UNITARIO
1.-
MANO DE OBRA
Enmaderador
1.00
h-h
8.00
13.05 S/hr
Ayudante
1.00
h-h
8.00
10.56 S/hr
Peon
1.00
h-h
8.00
10.56 S/hr
Bodeguero
0.20
h-h
1.60
10.56 S/hr
3.20
2.-
3.-
h-h
25.60
0.55 S/hr
h-h
0.00
0.47 S/hr
guardia
1.00
9.47
S./guardia
22.38
87.17
S/.
Contingencias
5.00
87.17
S/.
Utilidad
10.00
87.17
S/.
HERRAMIENTAS
Herrmientas
4.-
GASTOS INDIRECTOS
Incluye:
25.60
IMPLEMENTOS
Instalacion de rieles
Instalacion de servicios
FECHA:
Dec-13
P.PARC.
SUBTOT.
TOTAL
S/.
S/.
S./ML
104.39
29.00
84.47
23.46
84.47
23.46
16.89
4.69
80.62
14.12
3.92
0.00
0.00
3.92
9.47
2.63
2.63
19.51
19.51
19.51
4.36
4.36
4.36
8.72
8.72
8.72
119.76
ITEM
1.-
FECHA:
Recuperacion de durmientes
72.00
DESCRIPCION
unid
INCID.
UNI.
3.-
P.PARC.
UNITARIO
S/.
Carrilano
1.00
h-h
8.00
12.05 S/hr
96.42
Ayudante Carrilano
1.00
h-h
8.00
10.56 S/hr
84.47
Bodeguero
0.20
h-h
1.60
10.56 S/hr
16.89
17.60
IMPLEMENTOS
Implementos personal
h-h
17.60
0.55 S/hr
9.71
h-h
0.00
0.47 S/hr
0.00
guardia
1.00
3.69
S./guardia
3.69
22.38
2.93
S/.
0.66
Contingencias
5.00
2.93
S/.
0.15
Utilidad
10.00
2.93
S/.
0.29
HERRAMIENTAS
Herrmientas
4.-
PRECIO
MANO DE OBRA
2.20
2.-
CANTID.
GASTOS INDIRECTOS
Dec-13
SUBTOT.
TOTAL
S/.
S./ML
1.34
1.17
0.23
2.75
0.13
0.00
0.13
0.05
0.05
0.66
0.66
0.15
0.15
0.29
0.29
4.03
554.3
555.0
556.0
559.0
560.0
560.4
560.5
561.0
566.0
604.0
700.0
910.0
FACTOR DE AVANCE:
ITEM
60.00
DESCRIPCION
INCID.
UNI.
CANTID.
PRECIO
UNITARIO
1.-
MANO DE OBRA
Carrilano
1.00
h-h
8.00
12.05
Ayudante Carrilano
1.00
h-h
8.00
10.56
Bodeguero
0.20
h-h
1.60
10.56
2.20
2.-
3.-
IMPLEMENTOS
Implementos personal
h-h
17.60
0.55
h-h
0.00
0.47
guardia
1.00
3.69
22.38
3.52
Contingencias
5.00
3.52
Utilidad
10.00
3.52
HERRAMIENTAS
Herrmientas
4.-
17.60
GASTOS INDIRECTOS
NITARIOS
FECHA:
Dec-13
PRECIO
P.PARC.
SUBTOT.
TOTAL
UNITARIO
S/.
S/.
S./ML
S/hr
96.42
1.61
S/hr
84.47
1.41
S/hr
16.89
0.28
3.30
S/hr
9.71
0.16
S/hr
0.00
0.00
0.16
S./guardia
3.69
0.06
0.06
S/.
0.79
0.79
0.79
S/.
0.18
0.18
0.18
S/.
0.35
0.35
0.35
4.84
554.3
555.0
556.0
559.0
560.0
560.4
560.5
561.0
566.0
604.0
700.0
910.0
ITEM
1.-
FECHA:
Instalacion de durmientes
36.00
DESCRIPCION
unid
INCID.
UNI.
3.-
P.PARC.
UNITARIO
S/.
Carrilano
1.00
h-h
8.00
12.05 S/hr
96.42
Ayudante Carrilano
1.00
h-h
8.00
10.56 S/hr
84.47
Bodeguero
0.20
h-h
1.60
10.56 S/hr
16.89
17.60
IMPLEMENTOS
Implementos personal
h-h
17.60
0.55 S/hr
9.71
h-h
0.00
0.47 S/hr
0.00
guardia
1.00
3.69
S./guardia
3.69
22.38
5.87
S/.
1.31
Contingencias
5.00
5.87
S/.
0.29
Utilidad
10.00
5.87
S/.
0.59
HERRAMIENTAS
Herrmientas
4.-
PRECIO
MANO DE OBRA
2.20
2.-
CANTID.
GASTOS INDIRECTOS
Dec-13
SUBTOT.
TOTAL
S/.
S./ML
2.68
2.35
0.47
5.49
0.27
0.00
0.27
0.10
0.10
1.31
1.31
0.29
0.29
0.59
0.59
8.06
554.3
555.0
556.0
559.0
560.0
560.4
560.5
561.0
566.0
604.0
700.0
910.0