pu avances
DESCRIPTION
solo labores de anvance.TRANSCRIPT
DETALLE CRUCERO 6 x 7pies En Roca DURA 1PRECIO UNITARIO LIMPIEZA A PULSO CON CARRO MINERO
RENDIMIENTO DE AVANCE (m) 1.35 TALADROS
PERFORADOS 37 TALADROS DISPARADOS 34 EFICIENCIA DE
AVANCE %VOLUMEN ROTO (m3)
FACTOR DE CARGA (kg/m3)
LONGITUD DE PERFORACION (pies) 5 ANCHO (pies) 6 ALTO (pies) 7 88.58% 4.74 2.87
PERFORACION CANTIDAD UND. PRECIO UND. VIDA UTIL UND. COSTO UNITARIO UND. PARCIAL (S/.) /metro
JACK LEG 180 PP 0.20 S/./ PP 26.69BARRENO INTEGRAL 7/8 x 3' pies 106 PP 216.6 Pza. 650 PP 0.33 Pza./ PP 25.95BARRENO INTEGRAL 7/8 x 5" pies 74 PP 245.1 Pza. 650 PP 0.38 Pza./ PP 20.83AGUZADO 2 UND. 1.45 S/./ UND. 2.15ACEITE ALMO 529 0.25 Gl 29.55 S./Gl 1 Gl 29.55 S./Gl/ Gl 5.47MANGUERA 1" 30 mt 8.85 mt 150 Disp. 0.06 mt/ Disp. 1.33MANGUERA 1/2" 30 mt 4.8 mt 150 Disp. 0.03 mt/ Disp. 0.67
SUB-TOTAL PERFORACION 83.08
EXPLOSIVOS CANTIDAD UND. PRECIO UND. COSTO UNITARIO UND. PARCIAL (S/.) /metro
DINAMITA 7/8" x 7" 80% 170 KG 10.28 KG 0.82 S./cart. 103.69DINAMITA 7/8" x 7" 65% 0 KG 8.62 KG 0.69 S./cart. 0.00FULMINANTE 34 UND. 0.46 UND. 0.46 S./Und 11.46MECHA LENTA 64.00 MT 0.41 MT 0.41 S./Und 19.63
SUB-TOTAL EXPLOSIVOS 134.77
MANO DE OBRA CANTIDAD UND. JORNAL UND. BENEFICIOS SOCIALES UND. COSTO UNITARIO UND. PARCIAL (S/.)
/metroMAESTRO PERFORISTA 0.992 S./ 38.00 S./ 41.2756 S./ 79.2756 S./ 58.27AYUDANTE PERFORISTA 0.992 S./ 34.00 S./ 36.9308 S./ 70.9308 S./ 52.13LAMPERO 0.992 S./ 34.00 S./ 36.9308 S./ 70.9308 S./ 52.13CARRILANO 0.000 S./ 34.00 S./ 36.9308 S./ 70.9308 S./ 0.00SERVICIO AUXILIAR 0.500 S./ 40.00 S./ 43.448 S./ 83.448 S./ 30.91CAPATAZ 0.083 S./ 60.00 S./ 65.172 S./ 125.172 S./ 7.73
SUB-TOTAL MANO DE OBRA 201.16
EPP CANTIDAD UND. COSTO UNITARIO UND. PARCIAL (S/.) /metro
EPP CON ROPA DE AGUA 1.984 Und. 4.19 S/./ Disp. 6.16EPP SIN ROPA DE AGUA 1.576 Und. 3.57 S/./ Disp. 4.17
SUB-TOTAL EPP 10.33
HERRAMIENTAS CANTIDAD UND. PRECIO UND. VIDA UTIL UND. COSTO UNITARIO UND. PARCIAL (S/.) /metro
LAMPA 2 Disp. 20 S/. 60 Disp. 0.33 S/./ Disp. 0.49PICO 2 Disp. 20 S/. 60 Disp. 0.33 S/./ Disp. 0.49COMBO 6 Lbs 1 Disp. 25 S/. 180 Disp. 0.14 S/./ Disp. 0.10LLAVE STILSON DE 8" 1 Disp. 80 S/. 360 Disp. 0.22 S/./ Disp. 0.16LLAVE FRANCESA 8" 1 Disp. 120 S/. 360 Disp. 0.33 S/./ Disp. 0.24CUCHARILLAS 2 Disp. 10 S/. 60 Disp. 0.17 S/./ Disp. 0.25PUNTA 1 Disp. 10 S/. 60 Disp. 0.17 S/./ Disp. 0.13AZUELA 0 Disp. 30.6 S/. 150 Disp. 0.20 S/./ Disp. 0.00CORVINA 0 Disp. 140 S/. 150 Disp. 0.93 S/./ Disp. 0.00BARRETILLA 2 Disp. 35 S/. 100 Disp. 0.35 S/./ Disp. 0.52
SUB-TOTAL HERRAMIENTAS 2.39
SUB-TOTAL COSTO DIRECTO 431.73
15.00% GASTOS GENERALES 64.76
10.00% UTILIDAD 43.17
TOTAL AVANCE S/. 539.66
DETALLE
PRECIO UNITARIO
PERFORACION
JACK LEG
BARRENO INTEGRAL 7/8 x 3' pies
BARRENO INTEGRAL 7/8 x 5" pies
AGUZADO
ACEITE ALMO 529
MANGUERA 1"
MANGUERA 1/2"
EXPLOSIVOS
DINAMITA 7/8" x 7" 80%
DINAMITA 7/8" x 7" 65%
FULMINANTE
MECHA LENTA
MANO DE OBRA
MAESTRO PERFORISTA
AYUDANTE PERFORISTA
LAMPERO
CARRILANO
SERVICIO AUXILIAR
CAPATAZ
EPP
EPP CON ROPA DE AGUA
EPP SIN ROPA DE AGUA
HERRAMIENTAS
LAMPA
PICO
COMBO 6 Lbs
LLAVE STILSON DE 8"
LLAVE FRANCESA 8"
CUCHARILLAS
PUNTA
AZUELA
CORVINA
BARRETILLA
CRUCERO 6 x 7pies En Roca DURA 2LIMPIEZA CON PALA NEUMATICA
RENDIMIENTO DE AVANCE (m) 1.35 TALADROS
PERFORADOS 37 TALADROS DISPARADOS 34 EFICIENCIA DE
AVANCE %VOLUMEN ROTO (m3)
FACTOR DE CARGA (kg/m3)
LONGITUD DE PERFORACION (pies) 5 ANCHO (pies) 6 ALTO (pies) 7 88.58% 4.74 2.87
CANTIDAD UND. PRECIO UND. VIDA UTIL UND. COSTO UNITARIO UND. PARCIAL (S/.) /metro
180 PP 0.20 S/./ PP 26.69106 PP 216.6 Pza. 650 PP 0.33 Pza./ PP 25.9574 PP 245.1 Pza. 650 PP 0.38 Pza./ PP 20.832 UND. 1.45 S/./ UND. 2.15
0.25 Gl 29.55 S./Gl 1 Gl 29.55 S./Gl/ Gl 5.4730 mt 8.85 mt 150 Disp. 0.06 mt/ Disp. 1.3330 mt 4.8 mt 150 Disp. 0.03 mt/ Disp. 0.67
SUB-TOTAL PERFORACION 83.08
CANTIDAD UND. PRECIO UND. COSTO UNITARIO UND. PARCIAL (S/.) /metro
170 KG 10.28 KG 0.82 S./cart. 103.690 KG 8.62 KG 0.69 S./cart. 0.00
34 UND. 0.46 UND. 0.46 S./Und 11.4664.00 MT 0.41 MT 0.41 S./Und 19.63
SUB-TOTAL EXPLOSIVOS 134.77
CANTIDAD UND. JORNAL UND. BENEFICIOS SOCIALES UND. COSTO UNITARIO UND. PARCIAL (S/.)
/metro1.000 S./ 38.00 S./ 41.2756 S./ 79.2756 S./ 58.720.910 S./ 34.00 S./ 36.9308 S./ 70.9308 S./ 47.830.000 S./ 34.00 S./ 36.9308 S./ 70.9308 S./ 0.000.000 S./ 34.00 S./ 36.9308 S./ 70.9308 S./ 0.000.500 S./ 40.00 S./ 43.448 S./ 83.448 S./ 30.910.083 S./ 60.00 S./ 65.172 S./ 125.172 S./ 7.73
SUB-TOTAL MANO DE OBRA 145.19
CANTIDAD UND. COSTO UNITARIO UND. PARCIAL (S/.) /metro
1.821 Und. 4.19 S/./ Disp. 5.650.583 Und. 3.57 S/./ Disp. 1.54
SUB-TOTAL EPP 7.19
CANTIDAD UND. PRECIO UND. VIDA UTIL UND. COSTO UNITARIO UND. PARCIAL (S/.) /metro
2 Disp. 20 S/. 60 Disp. 0.33 S/./ Disp. 0.492 Disp. 20 S/. 60 Disp. 0.33 S/./ Disp. 0.491 Disp. 25 S/. 180 Disp. 0.14 S/./ Disp. 0.101 Disp. 80 S/. 360 Disp. 0.22 S/./ Disp. 0.161 Disp. 120 S/. 360 Disp. 0.33 S/./ Disp. 0.242 Disp. 10 S/. 60 Disp. 0.17 S/./ Disp. 0.251 Disp. 10 S/. 60 Disp. 0.17 S/./ Disp. 0.130 Disp. 30.6 S/. 150 Disp. 0.20 S/./ Disp. 0.000 Disp. 140 S/. 150 Disp. 0.93 S/./ Disp. 0.002 Disp. 35 S/. 100 Disp. 0.35 S/./ Disp. 0.52
SUB-TOTAL HERRAMIENTAS 2.39
SUB-TOTAL COSTO DIRECTO 372.63
15.00% GASTOS GENERALES 55.89
10.00% UTILIDAD 37.26
TOTAL AVANCE S/. 465.78
DETALLE
PRECIO UNITARIO
PERFORACION
JACK LEG
BARRENO INTEGRAL 7/8 x 3' pies
BARRENO INTEGRAL 7/8 x 5" pies
AGUZADO
ACEITE ALMO 529
MANGUERA 1"
MANGUERA 1/2"
EXPLOSIVOS
DINAMITA 7/8" x 7" 80%
DINAMITA 7/8" x 7" 65%
FULMINANTE
MECHA LENTA
MANO DE OBRA
MAESTRO PERFORISTA
AYUDANTE PERFORISTA
LAMPERO
CARRILANO
SERVICIO AUXILIAR
CAPATAZ
EPP
EPP CON ROPA DE AGUA
EPP SIN ROPA DE AGUA
HERRAMIENTAS
LAMPA
PICO
COMBO 6 Lbs
LLAVE STILSON DE 8"
LLAVE FRANCESA 8"
CUCHARILLAS
PUNTA
AZUELA
CORVINA
BARRETILLA
CRUCERO 6 x 7pies En Roca MEDIA/SUAVE 3LIMPIEZA A PULSO CON CARRO MINERO
RENDIMIENTO DE AVANCE (m) 1.35 TALADROS
PERFORADOS 30 TALADROS DISPARADOS 27 EFICIENCIA DE
AVANCE %VOLUMEN ROTO (m3)
FACTOR DE CARGA (kg/m3)
LONGITUD DE PERFORACION (pies) 5 ANCHO (pies) 6 ALTO (pies) 7 88.58% 4.74 2.28
CANTIDAD UND. PRECIO UND. VIDA UTIL UND. COSTO UNITARIO UND. PARCIAL (S/.) /metro
146 PP 0.20 S/./ PP 21.6486 PP 216.6 Pza. 850 PP 0.25 Pza./ PP 15.9460 PP 245.1 Pza. 850 PP 0.29 Pza./ PP 12.891 UND. 1.45 S/./ UND. 1.07
0.25 Gl 29.55 S./Gl 1 Gl 29.55 S./Gl/ Gl 5.4730 mt 8.85 mt 150 Disp. 0.06 mt/ Disp. 1.3330 mt 4.8 mt 150 Disp. 0.03 mt/ Disp. 0.67
SUB-TOTAL PERFORACION 59.01
CANTIDAD UND. PRECIO UND. COSTO UNITARIO UND. PARCIAL (S/.) /metro
0 KG 10.28 KG 0.82 S./cart. 0.00135 KG 8.62 KG 0.69 S./cart. 69.0427 UND. 0.46 UND. 0.46 S./Und 9.10
51.00 MT 0.41 MT 0.41 S./Und 15.64SUB-TOTAL EXPLOSIVOS 93.78
CANTIDAD UND. JORNAL UND. BENEFICIOS SOCIALES UND. COSTO UNITARIO UND. PARCIAL (S/.)
/metro0.877 S./ 38.00 S./ 41.2756 S./ 79.2756 S./ 51.510.877 S./ 34.00 S./ 36.9308 S./ 70.9308 S./ 46.080.877 S./ 34.00 S./ 36.9308 S./ 70.9308 S./ 46.080.000 S./ 34.00 S./ 36.9308 S./ 70.9308 S./ 0.000.500 S./ 40.00 S./ 43.448 S./ 83.448 S./ 30.910.083 S./ 60.00 S./ 65.172 S./ 125.172 S./ 7.73
SUB-TOTAL MANO DE OBRA 182.31
CANTIDAD UND. COSTO UNITARIO UND. PARCIAL (S/.) /metro
1.754 Und. 4.19 S/./ Disp. 5.441.460 Und. 3.57 S/./ Disp. 3.86
SUB-TOTAL EPP 9.31
CANTIDAD UND. PRECIO UND. VIDA UTIL UND. COSTO UNITARIO UND. PARCIAL (S/.) /metro
2 Disp. 20 S/. 60 Disp. 0.33 S/./ Disp. 0.492 Disp. 20 S/. 60 Disp. 0.33 S/./ Disp. 0.491 Disp. 25 S/. 180 Disp. 0.14 S/./ Disp. 0.101 Disp. 80 S/. 360 Disp. 0.22 S/./ Disp. 0.161 Disp. 120 S/. 360 Disp. 0.33 S/./ Disp. 0.242 Disp. 10 S/. 60 Disp. 0.17 S/./ Disp. 0.251 Disp. 10 S/. 60 Disp. 0.17 S/./ Disp. 0.130 Disp. 30.6 S/. 150 Disp. 0.20 S/./ Disp. 0.000 Disp. 140 S/. 150 Disp. 0.93 S/./ Disp. 0.002 Disp. 35 S/. 100 Disp. 0.35 S/./ Disp. 0.52
SUB-TOTAL HERRAMIENTAS 2.39
SUB-TOTAL COSTO DIRECTO 346.79
15.00% GASTOS GENERALES 52.02
10.00% UTILIDAD 34.68
TOTAL AVANCE S/. 433.49
DETALLE
PRECIO UNITARIO
PERFORACION
JACK LEG
BARRENO INTEGRAL 7/8 x 3' pies
BARRENO INTEGRAL 7/8 x 5" pies
AGUZADO
ACEITE ALMO 529
MANGUERA 1"
MANGUERA 1/2"
EXPLOSIVOS
DINAMITA 7/8" x 7" 80%
DINAMITA 7/8" x 7" 65%
FULMINANTE
MECHA LENTA
MANO DE OBRA
MAESTRO PERFORISTA
AYUDANTE PERFORISTA
LAMPERO
CARRILANO
SERVICIO AUXILIAR
CAPATAZ
EPP
EPP CON ROPA DE AGUA
EPP SIN ROPA DE AGUA
HERRAMIENTAS
LAMPA
PICO
COMBO 6 Lbs
LLAVE STILSON DE 8"
LLAVE FRANCESA 8"
CUCHARILLAS
PUNTA
AZUELA
CORVINA
BARRETILLA
CRUCERO 6 x 7pies En Roca MEDIA/SUAVE 4LIMPIEZA CON PALA NEUMATICA
RENDIMIENTO DE AVANCE (m) 1.35 TALADROS
PERFORADOS 30 TALADROS DISPARADOS 27 EFICIENCIA DE
AVANCE %VOLUMEN ROTO (m3)
FACTOR DE CARGA (kg/m3)
LONGITUD DE PERFORACION (pies) 5 ANCHO (pies) 6 ALTO (pies) 7 88.58% 4.74 2.28
CANTIDAD UND. PRECIO UND. VIDA UTIL UND. COSTO UNITARIO UND. PARCIAL (S/.) /metro
146 PP 0.20 S/./ PP 21.6486 PP 216.6 Pza. 850 PP 0.25 Pza./ PP 15.9460 PP 245.1 Pza. 850 PP 0.29 Pza./ PP 12.891 UND. 1.45 S/./ UND. 1.07
0.25 Gl 29.55 S./Gl 1 Gl 29.55 S./Gl/ Gl 5.4730 mt 8.85 mt 150 Disp. 0.06 mt/ Disp. 1.3330 mt 4.8 mt 150 Disp. 0.03 mt/ Disp. 0.67
SUB-TOTAL PERFORACION 59.01
CANTIDAD UND. PRECIO UND. COSTO UNITARIO UND. PARCIAL (S/.) /metro
0 KG 10.28 KG 0.82 S./cart. 0.00135 KG 8.62 KG 0.69 S./cart. 69.0427 UND. 0.46 UND. 0.46 S./Und 9.10
51.00 MT 0.41 MT 0.41 S./Und 15.64SUB-TOTAL EXPLOSIVOS 93.78
CANTIDAD UND. JORNAL UND. BENEFICIOS SOCIALES UND. COSTO UNITARIO UND. PARCIAL (S/.)
/metro0.795 S./ 38.00 S./ 41.2756 S./ 79.2756 S./ 46.700.795 S./ 34.00 S./ 36.9308 S./ 70.9308 S./ 41.790.000 S./ 34.00 S./ 36.9308 S./ 70.9308 S./ 0.000.000 S./ 34.00 S./ 36.9308 S./ 70.9308 S./ 0.000.500 S./ 40.00 S./ 43.448 S./ 83.448 S./ 30.910.083 S./ 60.00 S./ 65.172 S./ 125.172 S./ 7.73
SUB-TOTAL MANO DE OBRA 127.12
CANTIDAD UND. COSTO UNITARIO UND. PARCIAL (S/.) /metro
1.591 Und. 4.19 S/./ Disp. 4.940.583 Und. 3.57 S/./ Disp. 1.54
SUB-TOTAL EPP 6.48
CANTIDAD UND. PRECIO UND. VIDA UTIL UND. COSTO UNITARIO UND. PARCIAL (S/.) /metro
2 Disp. 20 S/. 60 Disp. 0.33 S/./ Disp. 0.492 Disp. 20 S/. 60 Disp. 0.33 S/./ Disp. 0.491 Disp. 25 S/. 180 Disp. 0.14 S/./ Disp. 0.101 Disp. 80 S/. 360 Disp. 0.22 S/./ Disp. 0.161 Disp. 120 S/. 360 Disp. 0.33 S/./ Disp. 0.242 Disp. 10 S/. 60 Disp. 0.17 S/./ Disp. 0.251 Disp. 10 S/. 60 Disp. 0.17 S/./ Disp. 0.130 Disp. 30.6 S/. 150 Disp. 0.20 S/./ Disp. 0.000 Disp. 140 S/. 150 Disp. 0.93 S/./ Disp. 0.002 Disp. 35 S/. 100 Disp. 0.35 S/./ Disp. 0.52
SUB-TOTAL HERRAMIENTAS 2.39
SUB-TOTAL COSTO DIRECTO 288.78
15.00% GASTOS GENERALES 43.32
10.00% UTILIDAD 28.88
TOTAL AVANCE S/. 360.97
DETALLE
PRECIO UNITARIO
PERFORACION
JACK LEG
BARRENO INTEGRAL 7/8 x 3' pies
BARRENO INTEGRAL 7/8 x 5" pies
AGUZADO
ACEITE ALMO 529
MANGUERA 1"
MANGUERA 1/2"
EXPLOSIVOS
DINAMITA 7/8" x 7" 80%
DINAMITA 7/8" x 7" 65%
FULMINANTE
MECHA LENTA
MANO DE OBRA
MAESTRO PERFORISTA
AYUDANTE PERFORISTA
LAMPERO
CARRILANO
SERVICIO AUXILIAR
CAPATAZ
EPP
EPP CON ROPA DE AGUA
EPP SIN ROPA DE AGUA
HERRAMIENTAS
LAMPA
PICO
COMBO 6 Lbs
LLAVE STILSON DE 8"
LLAVE FRANCESA 8"
CUCHARILLAS
PUNTA
AZUELA
CORVINA
BARRETILLA
GALERIA 6 x 7pies En Roca MEDIA 5LIMPIEZA A PULSO CON CARRO MINERO
RENDIMIENTO DE AVANCE (m) 1.35 TALADROS
PERFORADOS 30 TALADROS DISPARADOS 27 EFICIENCIA DE
AVANCE %VOLUMEN ROTO (m3)
FACTOR DE CARGA (kg/m3)
LONGITUD DE PERFORACION (pies) 5 ANCHO (pies) 6 ALTO (pies) 7 88.58% 4.74 2.28
CANTIDAD UND. PRECIO UND. VIDA UTIL UND. COSTO UNITARIO UND. PARCIAL (S/.) /metro
146 PP 0.20 S/./ PP 21.6486 PP 216.6 Pza. 900 PP 0.24 Pza./ PP 15.3060 PP 245.1 Pza. 900 PP 0.27 Pza./ PP 12.001 UND. 1.45 S/./ UND. 1.07
0.25 Gl 29.55 S./Gl 1 Gl 29.55 S./Gl/ Gl 5.4730 mt 8.85 mt 150 Disp. 0.06 mt/ Disp. 1.3330 mt 4.8 mt 150 Disp. 0.03 mt/ Disp. 0.67
SUB-TOTAL PERFORACION 57.49
CANTIDAD UND. PRECIO UND. COSTO UNITARIO UND. PARCIAL (S/.) /metro
0 KG 10.28 KG 0.82 S./cart. 0.00135 KG 8.62 KG 0.69 S./cart. 69.0427 UND. 0.46 UND. 0.46 S./Und 9.10
51.00 MT 0.41 MT 0.41 S./Und 15.64SUB-TOTAL EXPLOSIVOS 93.78
CANTIDAD UND. JORNAL UND. BENEFICIOS SOCIALES UND. COSTO UNITARIO UND. PARCIAL (S/.)
/metro0.877 S./ 38.00 S./ 41.2756 S./ 79.2756 S./ 51.510.877 S./ 34.00 S./ 36.9308 S./ 70.9308 S./ 46.080.877 S./ 34.00 S./ 36.9308 S./ 70.9308 S./ 46.080.000 S./ 34.00 S./ 36.9308 S./ 70.9308 S./ 0.000.500 S./ 40.00 S./ 43.448 S./ 83.448 S./ 30.910.083 S./ 60.00 S./ 65.172 S./ 125.172 S./ 7.73
SUB-TOTAL MANO DE OBRA 182.31
CANTIDAD UND. COSTO UNITARIO UND. PARCIAL (S/.) /metro
1.754 Und. 4.19 S/./ Disp. 5.441.460 Und. 3.57 S/./ Disp. 3.86
SUB-TOTAL EPP 9.31
CANTIDAD UND. PRECIO UND. VIDA UTIL UND. COSTO UNITARIO UND. PARCIAL (S/.) /metro
2 Disp. 20 S/. 60 Disp. 0.33 S/./ Disp. 0.492 Disp. 20 S/. 60 Disp. 0.33 S/./ Disp. 0.491 Disp. 25 S/. 180 Disp. 0.14 S/./ Disp. 0.101 Disp. 80 S/. 360 Disp. 0.22 S/./ Disp. 0.161 Disp. 120 S/. 360 Disp. 0.33 S/./ Disp. 0.242 Disp. 10 S/. 60 Disp. 0.17 S/./ Disp. 0.251 Disp. 10 S/. 60 Disp. 0.17 S/./ Disp. 0.130 Disp. 30.6 S/. 150 Disp. 0.20 S/./ Disp. 0.000 Disp. 140 S/. 150 Disp. 0.93 S/./ Disp. 0.002 Disp. 35 S/. 100 Disp. 0.35 S/./ Disp. 0.52
SUB-TOTAL HERRAMIENTAS 2.39
SUB-TOTAL COSTO DIRECTO 345.26
15.00% GASTOS GENERALES 51.79
10.00% UTILIDAD 34.53
TOTAL AVANCE S/. 431.58
DETALLE
PRECIO UNITARIO
PERFORACION
JACK LEG
BARRENO INTEGRAL 7/8 x 3' pies
BARRENO INTEGRAL 7/8 x 5" pies
AGUZADO
ACEITE ALMO 529
MANGUERA 1"
MANGUERA 1/2"
EXPLOSIVOS
DINAMITA 7/8" x 7" 80%
DINAMITA 7/8" x 7" 65%
FULMINANTE
MECHA LENTA
MANO DE OBRA
MAESTRO PERFORISTA
AYUDANTE PERFORISTA
LAMPERO
CARRILANO
SERVICIO AUXILIAR
CAPATAZ
EPP
EPP CON ROPA DE AGUA
EPP SIN ROPA DE AGUA
HERRAMIENTAS
LAMPA
PICO
COMBO 6 Lbs
LLAVE STILSON DE 8"
LLAVE FRANCESA 8"
CUCHARILLAS
PUNTA
AZUELA
CORVINA
BARRETILLA
GALERIA 6 x 7pies En Roca MEDIA 6LIMPIEZA CON PALA NEUMATICA
RENDIMIENTO DE AVANCE (m) 1.3 TALADROS
PERFORADOS 30 TALADROS DISPARADOS 27 EFICIENCIA DE
AVANCE %VOLUMEN ROTO (m3)
FACTOR DE CARGA (kg/m3)
LONGITUD DE PERFORACION (pies) 5 ANCHO (pies) 6 ALTO (pies) 7 85.30% 4.57 2.37
CANTIDAD UND. PRECIO UND. VIDA UTIL UND. COSTO UNITARIO UND. PARCIAL (S/.) /metro
146 PP 0.20 S/./ PP 22.4786 PP 216.6 Pza. 900 PP 0.24 Pza./ PP 15.8960 PP 245.1 Pza. 900 PP 0.27 Pza./ PP 12.461 UND. 1.45 S/./ UND. 1.12
0.25 Gl 29.55 S./Gl 1 Gl 29.55 S./Gl/ Gl 5.6830 mt 8.85 mt 150 Disp. 0.06 mt/ Disp. 1.3830 mt 4.8 mt 150 Disp. 0.03 mt/ Disp. 0.69
SUB-TOTAL PERFORACION 59.70
CANTIDAD UND. PRECIO UND. COSTO UNITARIO UND. PARCIAL (S/.) /metro
0 KG 10.28 KG 0.82 S./cart. 0.00135 KG 8.62 KG 0.69 S./cart. 71.6927 UND. 0.46 UND. 0.46 S./Und 9.45
51.00 MT 0.41 MT 0.41 S./Und 16.24SUB-TOTAL EXPLOSIVOS 97.39
CANTIDAD UND. JORNAL UND. BENEFICIOS SOCIALES UND. COSTO UNITARIO UND. PARCIAL (S/.)
/metro0.912 S./ 38.00 S./ 41.2756 S./ 79.2756 S./ 55.590.912 S./ 34.00 S./ 36.9308 S./ 70.9308 S./ 49.740.000 S./ 34.00 S./ 36.9308 S./ 70.9308 S./ 0.000.000 S./ 34.00 S./ 36.9308 S./ 70.9308 S./ 0.000.500 S./ 40.00 S./ 43.448 S./ 83.448 S./ 32.100.083 S./ 60.00 S./ 65.172 S./ 125.172 S./ 8.02
SUB-TOTAL MANO DE OBRA 145.44
CANTIDAD UND. COSTO UNITARIO UND. PARCIAL (S/.) /metro
1.823 Und. 4.19 S/./ Disp. 5.880.583 Und. 3.57 S/./ Disp. 1.60
SUB-TOTAL EPP 7.48
CANTIDAD UND. PRECIO UND. VIDA UTIL UND. COSTO UNITARIO UND. PARCIAL (S/.) /metro
2 Disp. 20 S/. 60 Disp. 0.33 S/./ Disp. 0.512 Disp. 20 S/. 60 Disp. 0.33 S/./ Disp. 0.511 Disp. 25 S/. 180 Disp. 0.14 S/./ Disp. 0.111 Disp. 80 S/. 360 Disp. 0.22 S/./ Disp. 0.171 Disp. 120 S/. 360 Disp. 0.33 S/./ Disp. 0.252 Disp. 10 S/. 60 Disp. 0.17 S/./ Disp. 0.261 Disp. 10 S/. 60 Disp. 0.17 S/./ Disp. 0.130 Disp. 30.6 S/. 150 Disp. 0.20 S/./ Disp. 0.000 Disp. 140 S/. 150 Disp. 0.93 S/./ Disp. 0.002 Disp. 35 S/. 100 Disp. 0.35 S/./ Disp. 0.54
SUB-TOTAL HERRAMIENTAS 2.48
SUB-TOTAL COSTO DIRECTO 312.48
15.00% GASTOS GENERALES 46.87
10.00% UTILIDAD 31.25
TOTAL AVANCE S/. 390.60
DETALLE
PRECIO UNITARIO
PERFORACION
JACK LEG
BARRENO INTEGRAL 7/8 x 3' pies
BARRENO INTEGRAL 7/8 x 5" pies
AGUZADO
ACEITE ALMO 529
MANGUERA 1"
MANGUERA 1/2"
EXPLOSIVOS
DINAMITA 7/8" x 7" 80%
DINAMITA 7/8" x 7" 65%
FULMINANTE
MECHA LENTA
MANO DE OBRA
MAESTRO PERFORISTA
AYUDANTE PERFORISTA
LAMPERO
CARRILANO
SERVICIO AUXILIAR
CAPATAZ
EPP
EPP CON ROPA DE AGUA
EPP SIN ROPA DE AGUA
HERRAMIENTAS
LAMPA
PICO
COMBO 6 Lbs
LLAVE STILSON DE 8"
LLAVE FRANCESA 8"
CUCHARILLAS
PUNTA
AZUELA
CORVINA
BARRETILLA
GALERIA 6 x 7pies En Roca SUAVE 7LIMPIEZA A PULSO CON CARRO MINERO
RENDIMIENTO DE AVANCE (m) 1.35 TALADROS
PERFORADOS 22 TALADROS DISPARADOS 21 EFICIENCIA DE
AVANCE %VOLUMEN ROTO (m3)
FACTOR DE CARGA (kg/m3)
LONGITUD DE PERFORACION (pies) 5 ANCHO (pies) 6 ALTO (pies) 7 88.58% 4.74 1.42
CANTIDAD UND. PRECIO UND. VIDA UTIL UND. COSTO UNITARIO UND. PARCIAL (S/.) /metro
107 PP 0.20 S/./ PP 15.8763 PP 216.6 Pza. 1100 PP 0.20 Pza./ PP 9.3544 PP 245.1 Pza. 1100 PP 0.22 Pza./ PP 7.171 UND. 1.45 S/./ UND. 1.07
0.25 Gl 29.55 S./Gl 1 Gl 29.55 S./Gl/ Gl 5.4730 mt 8.85 mt 150 Disp. 0.06 mt/ Disp. 1.3330 mt 4.8 mt 150 Disp. 0.03 mt/ Disp. 0.67
SUB-TOTAL PERFORACION 40.94
CANTIDAD UND. PRECIO UND. COSTO UNITARIO UND. PARCIAL (S/.) /metro
0 KG 10.28 KG 0.82 S./cart. 0.0084 KG 8.62 KG 0.69 S./cart. 42.9621 UND. 0.46 UND. 0.46 S./Und 7.08
40.00 MT 0.41 MT 0.41 S./Und 12.27SUB-TOTAL EXPLOSIVOS 62.30
CANTIDAD UND. JORNAL UND. BENEFICIOS SOCIALES UND. COSTO UNITARIO UND. PARCIAL (S/.)
/metro0.763 S./ 38.00 S./ 41.2756 S./ 79.2756 S./ 44.790.763 S./ 34.00 S./ 36.9308 S./ 70.9308 S./ 40.070.763 S./ 34.00 S./ 36.9308 S./ 70.9308 S./ 40.070.000 S./ 34.00 S./ 36.9308 S./ 70.9308 S./ 0.000.500 S./ 40.00 S./ 43.448 S./ 83.448 S./ 30.910.083 S./ 60.00 S./ 65.172 S./ 125.172 S./ 7.73
SUB-TOTAL MANO DE OBRA 163.56
CANTIDAD UND. COSTO UNITARIO UND. PARCIAL (S/.) /metro
1.525 Und. 4.19 S/./ Disp. 4.731.346 Und. 3.57 S/./ Disp. 3.56
SUB-TOTAL EPP 8.29
CANTIDAD UND. PRECIO UND. VIDA UTIL UND. COSTO UNITARIO UND. PARCIAL (S/.) /metro
2 Disp. 20 S/. 60 Disp. 0.33 S/./ Disp. 0.492 Disp. 20 S/. 60 Disp. 0.33 S/./ Disp. 0.491 Disp. 25 S/. 180 Disp. 0.14 S/./ Disp. 0.101 Disp. 80 S/. 360 Disp. 0.22 S/./ Disp. 0.161 Disp. 120 S/. 360 Disp. 0.33 S/./ Disp. 0.242 Disp. 10 S/. 60 Disp. 0.17 S/./ Disp. 0.251 Disp. 10 S/. 60 Disp. 0.17 S/./ Disp. 0.130 Disp. 30.6 S/. 150 Disp. 0.20 S/./ Disp. 0.000 Disp. 140 S/. 150 Disp. 0.93 S/./ Disp. 0.002 Disp. 35 S/. 100 Disp. 0.35 S/./ Disp. 0.52
SUB-TOTAL HERRAMIENTAS 2.39
SUB-TOTAL COSTO DIRECTO 277.48
15.00% GASTOS GENERALES 41.62
10.00% UTILIDAD 27.75
TOTAL AVANCE S/. 346.85
DETALLE
PRECIO UNITARIO
PERFORACION
JACK LEG
BARRENO INTEGRAL 7/8 x 3' pies
BARRENO INTEGRAL 7/8 x 5" pies
AGUZADO
ACEITE ALMO 529
MANGUERA 1"
MANGUERA 1/2"
EXPLOSIVOS
DINAMITA 7/8" x 7" 80%
DINAMITA 7/8" x 7" 65%
FULMINANTE
MECHA LENTA
MANO DE OBRA
MAESTRO PERFORISTA
AYUDANTE PERFORISTA
LAMPERO
CARRILANO
SERVICIO AUXILIAR
CAPATAZ
EPP
EPP CON ROPA DE AGUA
EPP SIN ROPA DE AGUA
HERRAMIENTAS
LAMPA
PICO
COMBO 6 Lbs
LLAVE STILSON DE 8"
LLAVE FRANCESA 8"
CUCHARILLAS
PUNTA
AZUELA
CORVINA
BARRETILLA
GALERIA 6 x 7pies En Roca SUAVE 8LIMPIEZA CON PALA NEUMATICA
RENDIMIENTO DE AVANCE (m) 1.35 TALADROS
PERFORADOS 22 TALADROS DISPARADOS 21 EFICIENCIA DE
AVANCE %VOLUMEN ROTO (m3)
FACTOR DE CARGA (kg/m3)
LONGITUD DE PERFORACION (pies) 5 ANCHO (pies) 6 ALTO (pies) 7 88.58% 4.74 1.42
CANTIDAD UND. PRECIO UND. VIDA UTIL UND. COSTO UNITARIO UND. PARCIAL (S/.) /metro
107 PP 0.20 S/./ PP 15.8763 PP 216.6 Pza. 1100 PP 0.20 Pza./ PP 9.3544 PP 245.1 Pza. 1100 PP 0.22 Pza./ PP 7.171 UND. 1.45 S/./ UND. 1.07
0.25 Gl 29.55 S./Gl 1 Gl 29.55 S./Gl/ Gl 5.4730 mt 8.85 mt 150 Disp. 0.06 mt/ Disp. 1.3330 mt 4.8 mt 150 Disp. 0.03 mt/ Disp. 0.67
SUB-TOTAL PERFORACION 40.94
CANTIDAD UND. PRECIO UND. COSTO UNITARIO UND. PARCIAL (S/.) /metro
0 KG 10.28 KG 0.82 S./cart. 0.0084 KG 8.62 KG 0.69 S./cart. 42.9621 UND. 0.46 UND. 0.46 S./Und 7.08
40.00 MT 0.41 MT 0.41 S./Und 12.27SUB-TOTAL EXPLOSIVOS 62.30
CANTIDAD UND. JORNAL UND. BENEFICIOS SOCIALES UND. COSTO UNITARIO UND. PARCIAL (S/.)
/metro0.681 S./ 38.00 S./ 41.2756 S./ 79.2756 S./ 39.980.681 S./ 34.00 S./ 36.9308 S./ 70.9308 S./ 35.770.000 S./ 34.00 S./ 36.9308 S./ 70.9308 S./ 0.000.000 S./ 34.00 S./ 36.9308 S./ 70.9308 S./ 0.000.500 S./ 40.00 S./ 43.448 S./ 83.448 S./ 30.910.083 S./ 60.00 S./ 65.172 S./ 125.172 S./ 7.73
SUB-TOTAL MANO DE OBRA 114.39
CANTIDAD UND. COSTO UNITARIO UND. PARCIAL (S/.) /metro
1.362 Und. 4.19 S/./ Disp. 4.230.583 Und. 3.57 S/./ Disp. 1.54
SUB-TOTAL EPP 5.77
CANTIDAD UND. PRECIO UND. VIDA UTIL UND. COSTO UNITARIO UND. PARCIAL (S/.) /metro
2 Disp. 20 S/. 60 Disp. 0.33 S/./ Disp. 0.492 Disp. 20 S/. 60 Disp. 0.33 S/./ Disp. 0.491 Disp. 25 S/. 180 Disp. 0.14 S/./ Disp. 0.101 Disp. 80 S/. 360 Disp. 0.22 S/./ Disp. 0.161 Disp. 120 S/. 360 Disp. 0.33 S/./ Disp. 0.242 Disp. 10 S/. 60 Disp. 0.17 S/./ Disp. 0.251 Disp. 10 S/. 60 Disp. 0.17 S/./ Disp. 0.130 Disp. 30.6 S/. 150 Disp. 0.20 S/./ Disp. 0.000 Disp. 140 S/. 150 Disp. 0.93 S/./ Disp. 0.002 Disp. 35 S/. 100 Disp. 0.35 S/./ Disp. 0.52
SUB-TOTAL HERRAMIENTAS 2.39
SUB-TOTAL COSTO DIRECTO 225.78
15.00% GASTOS GENERALES 33.87
10.00% UTILIDAD 22.58
TOTAL AVANCE S/. 282.23
DETALLE
PRECIO UNITARIO
PERFORACION
JACK LEG
BARRENO INTEGRAL 7/8 x 3' pies
BARRENO INTEGRAL 7/8 x 5" pies
AGUZADO
ACEITE ALMO 529
MANGUERA 1"
MANGUERA 1/2"
EXPLOSIVOS
DINAMITA 7/8" x 7" 80%
DINAMITA 7/8" x 7" 65%
FULMINANTE
MECHA LENTA
MANO DE OBRA
MAESTRO PERFORISTA
AYUDANTE PERFORISTA
LAMPERO
CARRILANO
SERVICIO AUXILIAR
CAPATAZ
EPP
EPP CON ROPA DE AGUA
EPP SIN ROPA DE AGUA
HERRAMIENTAS
LAMPA
PICO
COMBO 6 Lbs
LLAVE STILSON DE 8"
LLAVE FRANCESA 8"
CUCHARILLAS
PUNTA
AZUELA
CORVINA
BARRETILLA
GALERIA 5 x 6pies En Roca MEDIA 8LIMPIEZA A PULSO CON CARRO MINERO
RENDIMIENTO DE AVANCE (m) 1.35 TALADROS
PERFORADOS 25 TALADROS DISPARADOS 24 EFICIENCIA DE
AVANCE %VOLUMEN ROTO (m3)
FACTOR DE CARGA (kg/m3)
LONGITUD DE PERFORACION (pies) 5 ANCHO (pies) 5 ALTO (pies) 6 88.58% 3.39 2.84
CANTIDAD UND. PRECIO UND. VIDA UTIL UND. COSTO UNITARIO UND. PARCIAL (S/.) /metro
122 PP 0.20 S/./ PP 18.0372 PP 216.6 Pza. 850 PP 0.25 Pza./ PP 13.2850 PP 245.1 Pza. 850 PP 0.29 Pza./ PP 10.741 UND. 1.45 S/./ UND. 1.07
0.25 Gl 29.55 S./Gl 1 Gl 29.55 S./Gl/ Gl 5.4730 mt 8.85 mt 150 Disp. 0.06 mt/ Disp. 1.3330 mt 4.8 mt 150 Disp. 0.03 mt/ Disp. 0.67
SUB-TOTAL PERFORACION 50.60
CANTIDAD UND. PRECIO UND. COSTO UNITARIO UND. PARCIAL (S/.) /metro
0 KG 10.28 KG 0.82 S./cart. 0.00120 KG 8.62 KG 0.69 S./cart. 61.3724 UND. 0.46 UND. 0.46 S./Und 8.09
45.00 MT 0.41 MT 0.41 S./Und 13.80SUB-TOTAL EXPLOSIVOS 83.26
CANTIDAD UND. JORNAL UND. BENEFICIOS SOCIALES UND. COSTO UNITARIO UND. PARCIAL (S/.)
/metro0.808 S./ 38.00 S./ 41.2756 S./ 79.2756 S./ 47.440.808 S./ 34.00 S./ 36.9308 S./ 70.9308 S./ 42.440.500 S./ 34.00 S./ 36.9308 S./ 70.9308 S./ 26.270.000 S./ 34.00 S./ 36.9308 S./ 70.9308 S./ 0.000.500 S./ 40.00 S./ 43.448 S./ 83.448 S./ 30.910.083 S./ 60.00 S./ 65.172 S./ 125.172 S./ 7.73
SUB-TOTAL MANO DE OBRA 154.78
CANTIDAD UND. COSTO UNITARIO UND. PARCIAL (S/.) /metro
1.616 Und. 4.19 S/./ Disp. 5.011.083 Und. 3.57 S/./ Disp. 2.86
SUB-TOTAL EPP 7.88
CANTIDAD UND. PRECIO UND. VIDA UTIL UND. COSTO UNITARIO UND. PARCIAL (S/.) /metro
2 Disp. 20 S/. 60 Disp. 0.33 S/./ Disp. 0.492 Disp. 20 S/. 60 Disp. 0.33 S/./ Disp. 0.491 Disp. 25 S/. 180 Disp. 0.14 S/./ Disp. 0.101 Disp. 80 S/. 360 Disp. 0.22 S/./ Disp. 0.161 Disp. 120 S/. 360 Disp. 0.33 S/./ Disp. 0.242 Disp. 10 S/. 60 Disp. 0.17 S/./ Disp. 0.251 Disp. 10 S/. 60 Disp. 0.17 S/./ Disp. 0.130 Disp. 30.6 S/. 150 Disp. 0.20 S/./ Disp. 0.000 Disp. 140 S/. 150 Disp. 0.93 S/./ Disp. 0.002 Disp. 35 S/. 100 Disp. 0.35 S/./ Disp. 0.52
SUB-TOTAL HERRAMIENTAS 2.39
SUB-TOTAL COSTO DIRECTO 298.90
15.00% GASTOS GENERALES 44.84
10.00% UTILIDAD 29.89
TOTAL AVANCE S/. 373.63
DETALLE
PRECIO UNITARIO
PERFORACION
JACK LEG
BARRENO INTEGRAL 7/8 x 3' pies
BARRENO INTEGRAL 7/8 x 5" pies
AGUZADO
ACEITE ALMO 529
MANGUERA 1"
MANGUERA 1/2"
EXPLOSIVOS
DINAMITA 7/8" x 7" 80%
DINAMITA 7/8" x 7" 65%
FULMINANTE
MECHA LENTA
MANO DE OBRA
MAESTRO PERFORISTA
AYUDANTE PERFORISTA
LAMPERO
CARRILANO
SERVICIO AUXILIAR
CAPATAZ
EPP
EPP CON ROPA DE AGUA
EPP SIN ROPA DE AGUA
HERRAMIENTAS
LAMPA
PICO
COMBO 6 Lbs
LLAVE STILSON DE 8"
LLAVE FRANCESA 8"
CUCHARILLAS
PUNTA
AZUELA
CORVINA
BARRETILLA
GALERIA 4 x 6pies En Roca MEDIA 9LIMPIEZA A PULSO CON CARRO MINERO
RENDIMIENTO DE AVANCE (m) 1.35 TALADROS
PERFORADOS 22 TALADROS DISPARADOS 21 EFICIENCIA DE
AVANCE %VOLUMEN ROTO (m3)
FACTOR DE CARGA (kg/m3)
LONGITUD DE PERFORACION (pies) 5 ANCHO (pies) 4 ALTO (pies) 6 88.58% 2.71 3.11
CANTIDAD UND. PRECIO UND. VIDA UTIL UND. COSTO UNITARIO UND. PARCIAL (S/.) /metro
107 PP 0.20 S/./ PP 15.8763 PP 216.6 Pza. 850 PP 0.25 Pza./ PP 11.6944 PP 245.1 Pza. 850 PP 0.29 Pza./ PP 9.451 UND. 1.45 S/./ UND. 1.07
0.25 Gl 29.55 S./Gl 1 Gl 29.55 S./Gl/ Gl 5.4730 mt 8.85 mt 150 Disp. 0.06 mt/ Disp. 1.3330 mt 4.8 mt 150 Disp. 0.03 mt/ Disp. 0.67
SUB-TOTAL PERFORACION 45.55
CANTIDAD UND. PRECIO UND. COSTO UNITARIO UND. PARCIAL (S/.) /metro
0 KG 10.28 KG 0.82 S./cart. 0.00105 KG 8.62 KG 0.69 S./cart. 53.7021 UND. 0.46 UND. 0.46 S./Und 7.08
40.00 MT 0.41 MT 0.41 S./Und 12.27SUB-TOTAL EXPLOSIVOS 73.04
CANTIDAD UND. JORNAL UND. BENEFICIOS SOCIALES UND. COSTO UNITARIO UND. PARCIAL (S/.)
/metro0.828 S./ 38.00 S./ 41.2756 S./ 79.2756 S./ 48.630.828 S./ 34.00 S./ 36.9308 S./ 70.9308 S./ 43.510.500 S./ 34.00 S./ 36.9308 S./ 70.9308 S./ 26.270.000 S./ 34.00 S./ 36.9308 S./ 70.9308 S./ 0.000.500 S./ 40.00 S./ 43.448 S./ 83.448 S./ 30.910.083 S./ 60.00 S./ 65.172 S./ 125.172 S./ 7.73
SUB-TOTAL MANO DE OBRA 157.04
CANTIDAD UND. COSTO UNITARIO UND. PARCIAL (S/.) /metro
1.656 Und. 4.19 S/./ Disp. 5.141.083 Und. 3.57 S/./ Disp. 2.86
SUB-TOTAL EPP 8.01
CANTIDAD UND. PRECIO UND. VIDA UTIL UND. COSTO UNITARIO UND. PARCIAL (S/.) /metro
2 Disp. 20 S/. 60 Disp. 0.33 S/./ Disp. 0.492 Disp. 20 S/. 60 Disp. 0.33 S/./ Disp. 0.491 Disp. 25 S/. 180 Disp. 0.14 S/./ Disp. 0.101 Disp. 80 S/. 360 Disp. 0.22 S/./ Disp. 0.161 Disp. 120 S/. 360 Disp. 0.33 S/./ Disp. 0.242 Disp. 10 S/. 60 Disp. 0.17 S/./ Disp. 0.251 Disp. 10 S/. 60 Disp. 0.17 S/./ Disp. 0.130 Disp. 30.6 S/. 150 Disp. 0.20 S/./ Disp. 0.000 Disp. 140 S/. 150 Disp. 0.93 S/./ Disp. 0.002 Disp. 35 S/. 100 Disp. 0.35 S/./ Disp. 0.52
SUB-TOTAL HERRAMIENTAS 2.39
SUB-TOTAL COSTO DIRECTO 286.03
15.00% GASTOS GENERALES 42.90
10.00% UTILIDAD 28.60
TOTAL AVANCE S/. 357.54
DETALLE
PRECIO UNITARIO
PERFORACION
JACK LEG
BARRENO INTEGRAL 7/8 x 3' pies
BARRENO INTEGRAL 7/8 x 5" pies
AGUZADO
ACEITE ALMO 529
MANGUERA 1"
MANGUERA 1/2"
EXPLOSIVOS
DINAMITA 7/8" x 7" 80%
DINAMITA 7/8" x 7" 65%
FULMINANTE
MECHA LENTA
MANO DE OBRA
MAESTRO PERFORISTA
AYUDANTE PERFORISTA
LAMPERO
CARRILANO
SERVICIO AUXILIAR
CAPATAZ
EPP
EPP CON ROPA DE AGUA
EPP SIN ROPA DE AGUA
HERRAMIENTAS
LAMPA
PICO
COMBO 6 Lbs
LLAVE STILSON DE 8"
LLAVE FRANCESA 8"
CUCHARILLAS
PUNTA
AZUELA
CORVINA
BARRETILLA
GALERIA 5 x 6pies En Roca SUAVE 9LIMPIEZA A PULSO CON CARRO MINERO
RENDIMIENTO DE AVANCE (m) 1.35 TALADROS
PERFORADOS 20 TALADROS DISPARADOS 19 EFICIENCIA DE
AVANCE %VOLUMEN ROTO (m3)
FACTOR DE CARGA (kg/m3)
LONGITUD DE PERFORACION (pies) 5 ANCHO (pies) 5 ALTO (pies) 6 88.58% 3.39 1.80
CANTIDAD UND. PRECIO UND. VIDA UTIL UND. COSTO UNITARIO UND. PARCIAL (S/.) /metro
97 PP 0.20 S/./ PP 14.4357 PP 216.6 Pza. 1000 PP 0.22 Pza./ PP 9.3540 PP 245.1 Pza. 1000 PP 0.25 Pza./ PP 7.411 UND. 1.45 S/./ UND. 1.07
0.25 Gl 29.55 S./Gl 1 Gl 29.55 S./Gl/ Gl 5.4730 mt 8.85 mt 150 Disp. 0.06 mt/ Disp. 1.3330 mt 4.8 mt 150 Disp. 0.03 mt/ Disp. 0.67
SUB-TOTAL PERFORACION 39.73
CANTIDAD UND. PRECIO UND. COSTO UNITARIO UND. PARCIAL (S/.) /metro
0 KG 10.28 KG 0.82 S./cart. 0.0076 KG 8.62 KG 0.69 S./cart. 38.8719 UND. 0.46 UND. 0.46 S./Und 6.40
36.00 MT 0.41 MT 0.41 S./Und 11.04SUB-TOTAL EXPLOSIVOS 56.31
CANTIDAD UND. JORNAL UND. BENEFICIOS SOCIALES UND. COSTO UNITARIO UND. PARCIAL (S/.)
/metro0.641 S./ 38.00 S./ 41.2756 S./ 79.2756 S./ 37.620.641 S./ 34.00 S./ 36.9308 S./ 70.9308 S./ 33.660.320 S./ 34.00 S./ 36.9308 S./ 70.9308 S./ 16.830.000 S./ 34.00 S./ 36.9308 S./ 70.9308 S./ 0.000.125 S./ 40.00 S./ 43.448 S./ 83.448 S./ 7.730.083 S./ 60.00 S./ 65.172 S./ 125.172 S./ 7.73
SUB-TOTAL MANO DE OBRA 103.55
CANTIDAD UND. COSTO UNITARIO UND. PARCIAL (S/.) /metro
1.281 Und. 4.19 S/./ Disp. 3.980.529 Und. 3.57 S/./ Disp. 1.40
SUB-TOTAL EPP 5.37
CANTIDAD UND. PRECIO UND. VIDA UTIL UND. COSTO UNITARIO UND. PARCIAL (S/.) /metro
2 Disp. 20 S/. 60 Disp. 0.33 S/./ Disp. 0.492 Disp. 20 S/. 60 Disp. 0.33 S/./ Disp. 0.491 Disp. 25 S/. 180 Disp. 0.14 S/./ Disp. 0.101 Disp. 80 S/. 360 Disp. 0.22 S/./ Disp. 0.161 Disp. 120 S/. 360 Disp. 0.33 S/./ Disp. 0.242 Disp. 10 S/. 60 Disp. 0.17 S/./ Disp. 0.251 Disp. 10 S/. 60 Disp. 0.17 S/./ Disp. 0.130 Disp. 30.6 S/. 150 Disp. 0.20 S/./ Disp. 0.000 Disp. 140 S/. 150 Disp. 0.93 S/./ Disp. 0.002 Disp. 35 S/. 100 Disp. 0.35 S/./ Disp. 0.52
SUB-TOTAL HERRAMIENTAS 2.39
SUB-TOTAL COSTO DIRECTO 207.35
15.00% GASTOS GENERALES 31.10
552.9511111 10.00% UTILIDAD 20.74
TOTAL AVANCE S/. 259.19
DETALLE
PRECIO UNITARIO
PERFORACION
JACK LEG
BARRENO INTEGRAL 7/8 x 3' pies
BARRENO INTEGRAL 7/8 x 5" pies
AGUZADO
ACEITE ALMO 529
MANGUERA 1"
MANGUERA 1/2"
EXPLOSIVOS
DINAMITA 7/8" x 7" 80%
DINAMITA 7/8" x 7" 65%
FULMINANTE
MECHA LENTA
MANO DE OBRA
MAESTRO PERFORISTA
AYUDANTE PERFORISTA
LAMPERO
CARRILANO
SERVICIO AUXILIAR
CAPATAZ
EPP
EPP CON ROPA DE AGUA
EPP SIN ROPA DE AGUA
HERRAMIENTAS
LAMPA
PICO
COMBO 6 Lbs
LLAVE STILSON DE 8"
LLAVE FRANCESA 8"
CUCHARILLAS
PUNTA
AZUELA
CORVINA
BARRETILLA
GALERIA 4 x 6pies En Roca SUAVE 10LIMPIEZA A PULSO CON CARRO MINERO
RENDIMIENTO DE AVANCE (m) 1.35 TALADROS
PERFORADOS 18 TALADROS DISPARADOS 17 EFICIENCIA DE
AVANCE %VOLUMEN ROTO (m3)
FACTOR DE CARGA (kg/m3)
LONGITUD DE PERFORACION (pies) 5 ANCHO (pies) 4 ALTO (pies) 6 88.58% 2.71 2.01
CANTIDAD UND. PRECIO UND. VIDA UTIL UND. COSTO UNITARIO UND. PARCIAL (S/.) /metro
88 PP 0.20 S/./ PP 12.9852 PP 216.6 Pza. 1000 PP 0.22 Pza./ PP 8.4236 PP 245.1 Pza. 1000 PP 0.25 Pza./ PP 6.671 UND. 1.45 S/./ UND. 1.07
0.25 Gl 29.55 S./Gl 1 Gl 29.55 S./Gl/ Gl 5.4730 mt 8.85 mt 150 Disp. 0.06 mt/ Disp. 1.3330 mt 4.8 mt 150 Disp. 0.03 mt/ Disp. 0.67
SUB-TOTAL PERFORACION 36.61
CANTIDAD UND. PRECIO UND. COSTO UNITARIO UND. PARCIAL (S/.) /metro
0 KG 10.28 KG 0.82 S./cart. 0.0068 KG 8.62 KG 0.69 S./cart. 34.7717 UND. 0.46 UND. 0.46 S./Und 5.73
33.00 MT 0.41 MT 0.41 S./Und 10.12SUB-TOTAL EXPLOSIVOS 50.62
CANTIDAD UND. JORNAL UND. BENEFICIOS SOCIALES UND. COSTO UNITARIO UND. PARCIAL (S/.)
/metro0.622 S./ 38.00 S./ 41.2756 S./ 79.2756 S./ 36.500.622 S./ 34.00 S./ 36.9308 S./ 70.9308 S./ 32.660.311 S./ 34.00 S./ 36.9308 S./ 70.9308 S./ 16.330.000 S./ 34.00 S./ 36.9308 S./ 70.9308 S./ 0.000.125 S./ 40.00 S./ 43.448 S./ 83.448 S./ 7.730.083 S./ 60.00 S./ 65.172 S./ 125.172 S./ 7.73
SUB-TOTAL MANO DE OBRA 100.95
CANTIDAD UND. COSTO UNITARIO UND. PARCIAL (S/.) /metro
1.243 Und. 4.19 S/./ Disp. 3.860.519 Und. 3.57 S/./ Disp. 1.37
SUB-TOTAL EPP 5.23
CANTIDAD UND. PRECIO UND. VIDA UTIL UND. COSTO UNITARIO UND. PARCIAL (S/.) /metro
2 Disp. 20 S/. 60 Disp. 0.33 S/./ Disp. 0.492 Disp. 20 S/. 60 Disp. 0.33 S/./ Disp. 0.491 Disp. 25 S/. 180 Disp. 0.14 S/./ Disp. 0.101 Disp. 80 S/. 360 Disp. 0.22 S/./ Disp. 0.161 Disp. 120 S/. 360 Disp. 0.33 S/./ Disp. 0.242 Disp. 10 S/. 60 Disp. 0.17 S/./ Disp. 0.251 Disp. 10 S/. 60 Disp. 0.17 S/./ Disp. 0.130 Disp. 30.6 S/. 150 Disp. 0.20 S/./ Disp. 0.000 Disp. 140 S/. 150 Disp. 0.93 S/./ Disp. 0.002 Disp. 35 S/. 100 Disp. 0.35 S/./ Disp. 0.52
SUB-TOTAL HERRAMIENTAS 2.39
SUB-TOTAL COSTO DIRECTO 195.80
15.00% GASTOS GENERALES 29.37
10.00% UTILIDAD 19.58
TOTAL AVANCE S/. 244.75
DETALLE
PRECIO UNITARIO
PERFORACION
JACK LEG
BARRENO INTEGRAL 7/8 x 3' pies
BARRENO INTEGRAL 7/8 x 5" pies
AGUZADO
ACEITE ALMO 529
MANGUERA 1"
MANGUERA 1/2"
EXPLOSIVOS
DINAMITA 7/8" x 7" 80%
DINAMITA 7/8" x 7" 65%
FULMINANTE
MECHA LENTA
MANO DE OBRA
MAESTRO PERFORISTA
AYUDANTE PERFORISTA
LAMPERO
CARRILANO
SERVICIO AUXILIAR
CAPATAZ
EPP
EPP CON ROPA DE AGUA
EPP SIN ROPA DE AGUA
HERRAMIENTAS
LAMPA
PICO
COMBO 6 Lbs
LLAVE STILSON DE 8"
LLAVE FRANCESA 8"
CUCHARILLAS
PUNTA
AZUELA
CORVINA
BARRETILLA
CHIMENEA 4 x 8pies En Roca MEDIA 11LIMPIEZA TOLVA DE MADERA/CARRO MINERO
RENDIMIENTO DE AVANCE (m) 1.3 TALADROS
PERFORADOS 20 TALADROS DISPARADOS 19 EFICIENCIA DE
AVANCE %VOLUMEN ROTO (m3)
FACTOR DE CARGA (kg/m3)
LONGITUD DE PERFORACION (pies) 5 ANCHO (pies) 4 ALTO (pies) 8 85.30% 3.48 2.19
CANTIDAD UND. PRECIO UND. VIDA UTIL UND. COSTO UNITARIO UND. PARCIAL (S/.) /metro
97 PP 0.20 S/./ PP 14.9857 PP 216.6 Pza. 900 PP 0.24 Pza./ PP 10.5940 PP 245.1 Pza. 900 PP 0.27 Pza./ PP 8.311 UND. 1.45 S/./ UND. 1.12
0.25 Gl 29.55 S./Gl 1 Gl 29.55 S./Gl/ Gl 5.6830 mt 8.85 mt 150 Disp. 0.06 mt/ Disp. 1.3830 mt 4.8 mt 150 Disp. 0.03 mt/ Disp. 0.69
SUB-TOTAL PERFORACION 42.76
CANTIDAD UND. PRECIO UND. COSTO UNITARIO UND. PARCIAL (S/.) /metro
0 KG 10.28 KG 0.82 S./cart. 0.0095 KG 8.62 KG 0.69 S./cart. 50.4519 UND. 0.46 UND. 0.46 S./Und 6.65
36.00 MT 0.41 MT 0.41 S./Und 11.46SUB-TOTAL EXPLOSIVOS 68.57
CANTIDAD UND. JORNAL UND. BENEFICIOS SOCIALES UND. COSTO UNITARIO UND. PARCIAL (S/.)
/metro0.895 S./ 38.00 S./ 41.2756 S./ 79.2756 S./ 54.590.895 S./ 34.00 S./ 36.9308 S./ 70.9308 S./ 48.850.000 S./ 34.00 S./ 36.9308 S./ 70.9308 S./ 0.000.000 S./ 34.00 S./ 36.9308 S./ 70.9308 S./ 0.000.125 S./ 40.00 S./ 43.448 S./ 83.448 S./ 8.020.083 S./ 60.00 S./ 65.172 S./ 125.172 S./ 8.02
SUB-TOTAL MANO DE OBRA 119.49
CANTIDAD UND. COSTO UNITARIO UND. PARCIAL (S/.) /metro
1.790 Und. 4.19 S/./ Disp. 5.770.208 Und. 3.57 S/./ Disp. 0.57
SUB-TOTAL EPP 6.34
CANTIDAD UND. PRECIO UND. VIDA UTIL UND. COSTO UNITARIO UND. PARCIAL (S/.) /metro
2 Disp. 20 S/. 60 Disp. 0.33 S/./ Disp. 0.512 Disp. 20 S/. 60 Disp. 0.33 S/./ Disp. 0.511 Disp. 25 S/. 180 Disp. 0.14 S/./ Disp. 0.111 Disp. 80 S/. 360 Disp. 0.22 S/./ Disp. 0.171 Disp. 120 S/. 360 Disp. 0.33 S/./ Disp. 0.252 Disp. 10 S/. 60 Disp. 0.17 S/./ Disp. 0.262 Disp. 10 S/. 60 Disp. 0.17 S/./ Disp. 0.261 Disp. 30.6 S/. 150 Disp. 0.20 S/./ Disp. 0.151 Disp. 140 S/. 150 Disp. 0.93 S/./ Disp. 0.722 Disp. 35 S/. 100 Disp. 0.35 S/./ Disp. 0.54
SUB-TOTAL HERRAMIENTAS 3.48
SUB-TOTAL COSTO DIRECTO 240.63
15.00% GASTOS GENERALES 36.09
10.00% UTILIDAD 24.06
TOTAL AVANCE S/. 300.79
DETALLE
PRECIO UNITARIO
PERFORACION
JACK LEG
BARRENO INTEGRAL 7/8 x 3' pies
BARRENO INTEGRAL 7/8 x 5" pies
AGUZADO
ACEITE ALMO 529
MANGUERA 1"
MANGUERA 1/2"
EXPLOSIVOS
DINAMITA 7/8" x 7" 80%
DINAMITA 7/8" x 7" 65%
FULMINANTE
MECHA LENTA
MANO DE OBRA
MAESTRO PERFORISTA
AYUDANTE PERFORISTA
LAMPERO
CARRILANO
SERVICIO AUXILIAR
CAPATAZ
EPP
EPP CON ROPA DE AGUA
EPP SIN ROPA DE AGUA
HERRAMIENTAS
LAMPA
PICO
COMBO 6 Lbs
LLAVE STILSON DE 8"
LLAVE FRANCESA 8"
CUCHARILLAS
PUNTA
AZUELA
CORVINA
BARRETILLA
CHIMENEA 4 x 8pies En Roca SUAVE 12LIMPIEZA TOLVA DE MADERA/CARRO MINERO
RENDIMIENTO DE AVANCE (m) 1.3 TALADROS
PERFORADOS 14 TALADROS DISPARADOS 13 EFICIENCIA DE
AVANCE %VOLUMEN ROTO (m3)
FACTOR DE CARGA (kg/m3)
LONGITUD DE PERFORACION (pies) 5 ANCHO (pies) 4 ALTO (pies) 8 85.30% 3.48 1.20
CANTIDAD UND. PRECIO UND. VIDA UTIL UND. COSTO UNITARIO UND. PARCIAL (S/.) /metro
68 PP 0.20 S/./ PP 10.4940 PP 216.6 Pza. 1100 PP 0.20 Pza./ PP 6.1828 PP 245.1 Pza. 1100 PP 0.22 Pza./ PP 4.741 UND. 1.45 S/./ UND. 1.12
0.25 Gl 29.55 S./Gl 1 Gl 29.55 S./Gl/ Gl 5.6830 mt 8.85 mt 150 Disp. 0.06 mt/ Disp. 1.3830 mt 4.8 mt 150 Disp. 0.03 mt/ Disp. 0.69
SUB-TOTAL PERFORACION 30.28
CANTIDAD UND. PRECIO UND. COSTO UNITARIO UND. PARCIAL (S/.) /metro
0 KG 10.28 KG 0.82 S./cart. 0.0052 KG 8.62 KG 0.69 S./cart. 27.6213 UND. 0.46 UND. 0.46 S./Und 4.55
25.00 MT 0.41 MT 0.41 S./Und 7.96SUB-TOTAL EXPLOSIVOS 40.13
CANTIDAD UND. JORNAL UND. BENEFICIOS SOCIALES UND. COSTO UNITARIO UND. PARCIAL (S/.)
/metro0.764 S./ 38.00 S./ 41.2756 S./ 79.2756 S./ 46.580.764 S./ 34.00 S./ 36.9308 S./ 70.9308 S./ 41.670.000 S./ 34.00 S./ 36.9308 S./ 70.9308 S./ 0.000.000 S./ 34.00 S./ 36.9308 S./ 70.9308 S./ 0.000.125 S./ 40.00 S./ 43.448 S./ 83.448 S./ 8.020.083 S./ 60.00 S./ 65.172 S./ 125.172 S./ 8.02
SUB-TOTAL MANO DE OBRA 104.30
CANTIDAD UND. COSTO UNITARIO UND. PARCIAL (S/.) /metro
1.528 Und. 4.19 S/./ Disp. 4.920.208 Und. 3.57 S/./ Disp. 0.57
SUB-TOTAL EPP 5.50
CANTIDAD UND. PRECIO UND. VIDA UTIL UND. COSTO UNITARIO UND. PARCIAL (S/.) /metro
2 Disp. 20 S/. 60 Disp. 0.33 S/./ Disp. 0.512 Disp. 20 S/. 60 Disp. 0.33 S/./ Disp. 0.511 Disp. 25 S/. 180 Disp. 0.14 S/./ Disp. 0.111 Disp. 80 S/. 360 Disp. 0.22 S/./ Disp. 0.171 Disp. 120 S/. 360 Disp. 0.33 S/./ Disp. 0.252 Disp. 10 S/. 60 Disp. 0.17 S/./ Disp. 0.262 Disp. 10 S/. 60 Disp. 0.17 S/./ Disp. 0.261 Disp. 30.6 S/. 150 Disp. 0.20 S/./ Disp. 0.151 Disp. 140 S/. 150 Disp. 0.93 S/./ Disp. 0.722 Disp. 35 S/. 100 Disp. 0.35 S/./ Disp. 0.54
SUB-TOTAL HERRAMIENTAS 3.48
SUB-TOTAL COSTO DIRECTO 183.67
15.00% GASTOS GENERALES 27.55
10.00% UTILIDAD 18.37
TOTAL AVANCE S/. 229.59
DETALLE
PRECIO UNITARIO
PERFORACION
JACK LEG
BARRENO INTEGRAL 7/8 x 3' pies
BARRENO INTEGRAL 7/8 x 5" pies
AGUZADO
ACEITE ALMO 529
MANGUERA 1"
MANGUERA 1/2"
EXPLOSIVOS
DINAMITA 7/8" x 7" 80%
DINAMITA 7/8" x 7" 65%
FULMINANTE
MECHA LENTA
MANO DE OBRA
MAESTRO PERFORISTA
AYUDANTE PERFORISTA
LAMPERO
CARRILANO
SERVICIO AUXILIAR
CAPATAZ
EPP
EPP CON ROPA DE AGUA
EPP SIN ROPA DE AGUA
HERRAMIENTAS
LAMPA
PICO
COMBO 6 Lbs
LLAVE STILSON DE 8"
LLAVE FRANCESA 8"
CUCHARILLAS
PUNTA
AZUELA
CORVINA
BARRETILLA
CHIMENEA 3 x 4pies En Roca MEDIA 13LIMPIEZA TOLVA DE MADERA/CARRO MINERO
RENDIMIENTO DE AVANCE (m) 1.3 TALADROS
PERFORADOS 13 TALADROS DISPARADOS 12 EFICIENCIA DE
AVANCE %VOLUMEN ROTO (m3)
FACTOR DE CARGA (kg/m3)
LONGITUD DE PERFORACION (pies) 5 ANCHO (pies) 3 ALTO (pies) 4 85.30% 1.30 3.69
CANTIDAD UND. PRECIO UND. VIDA UTIL UND. COSTO UNITARIO UND. PARCIAL (S/.) /metro
63 PP 0.20 S/./ PP 9.7437 PP 216.6 Pza. 900 PP 0.24 Pza./ PP 6.8926 PP 245.1 Pza. 900 PP 0.27 Pza./ PP 5.401 UND. 1.45 S/./ UND. 1.12
0.25 Gl 29.55 S./Gl 1 Gl 29.55 S./Gl/ Gl 5.6830 mt 8.85 mt 150 Disp. 0.06 mt/ Disp. 1.3830 mt 4.8 mt 150 Disp. 0.03 mt/ Disp. 0.69
SUB-TOTAL PERFORACION 30.90
CANTIDAD UND. PRECIO UND. COSTO UNITARIO UND. PARCIAL (S/.) /metro
0 KG 10.28 KG 0.82 S./cart. 0.0060 KG 8.62 KG 0.69 S./cart. 31.8612 UND. 0.46 UND. 0.46 S./Und 4.20
23.00 MT 0.41 MT 0.41 S./Und 7.32SUB-TOTAL EXPLOSIVOS 43.39
CANTIDAD UND. JORNAL UND. BENEFICIOS SOCIALES UND. COSTO UNITARIO UND. PARCIAL (S/.)
/metro0.785 S./ 38.00 S./ 41.2756 S./ 79.2756 S./ 47.860.785 S./ 34.00 S./ 36.9308 S./ 70.9308 S./ 42.820.000 S./ 34.00 S./ 36.9308 S./ 70.9308 S./ 0.000.000 S./ 34.00 S./ 36.9308 S./ 70.9308 S./ 0.000.125 S./ 40.00 S./ 43.448 S./ 83.448 S./ 8.020.083 S./ 60.00 S./ 65.172 S./ 125.172 S./ 8.02
SUB-TOTAL MANO DE OBRA 106.73
CANTIDAD UND. COSTO UNITARIO UND. PARCIAL (S/.) /metro
1.570 Und. 4.19 S/./ Disp. 5.060.208 Und. 3.57 S/./ Disp. 0.57
SUB-TOTAL EPP 5.63
CANTIDAD UND. PRECIO UND. VIDA UTIL UND. COSTO UNITARIO UND. PARCIAL (S/.) /metro
2 Disp. 20 S/. 60 Disp. 0.33 S/./ Disp. 0.512 Disp. 20 S/. 60 Disp. 0.33 S/./ Disp. 0.511 Disp. 25 S/. 180 Disp. 0.14 S/./ Disp. 0.111 Disp. 80 S/. 360 Disp. 0.22 S/./ Disp. 0.171 Disp. 120 S/. 360 Disp. 0.33 S/./ Disp. 0.252 Disp. 10 S/. 60 Disp. 0.17 S/./ Disp. 0.262 Disp. 10 S/. 60 Disp. 0.17 S/./ Disp. 0.261 Disp. 30.6 S/. 150 Disp. 0.20 S/./ Disp. 0.151 Disp. 140 S/. 150 Disp. 0.93 S/./ Disp. 0.722 Disp. 35 S/. 100 Disp. 0.35 S/./ Disp. 0.54
SUB-TOTAL HERRAMIENTAS 3.48
SUB-TOTAL COSTO DIRECTO 190.12
15.00% GASTOS GENERALES 28.52
189.6551724 10.00% UTILIDAD 19.01
TOTAL AVANCE S/. 237.65
DETALLE
PRECIO UNITARIO
PERFORACION
JACK LEG
BARRENO INTEGRAL 7/8 x 3' pies
BARRENO INTEGRAL 7/8 x 5" pies
AGUZADO
ACEITE ALMO 529
MANGUERA 1"
MANGUERA 1/2"
EXPLOSIVOS
DINAMITA 7/8" x 7" 80%
DINAMITA 7/8" x 7" 65%
FULMINANTE
MECHA LENTA
MANO DE OBRA
MAESTRO PERFORISTA
AYUDANTE PERFORISTA
LAMPERO
CARRILANO
SERVICIO AUXILIAR
CAPATAZ
EPP
EPP CON ROPA DE AGUA
EPP SIN ROPA DE AGUA
HERRAMIENTAS
LAMPA
PICO
COMBO 6 Lbs
LLAVE STILSON DE 8"
LLAVE FRANCESA 8"
CUCHARILLAS
PUNTA
AZUELA
CORVINA
BARRETILLA
CHIMENEA 3 x 4pies En Roca SUAVE 14LIMPIEZA TOLVA DE MADERA/CARRO MINERO
RENDIMIENTO DE AVANCE (m) 1.3 TALADROS
PERFORADOS 10 TALADROS DISPARADOS 9 EFICIENCIA DE
AVANCE %VOLUMEN ROTO (m3)
FACTOR DE CARGA (kg/m3)
LONGITUD DE PERFORACION (pies) 5 ANCHO (pies) 3 ALTO (pies) 4 85.30% 1.30 2.21
CANTIDAD UND. PRECIO UND. VIDA UTIL UND. COSTO UNITARIO UND. PARCIAL (S/.) /metro
49 PP 0.20 S/./ PP 7.4929 PP 216.6 Pza. 1100 PP 0.20 Pza./ PP 4.4120 PP 245.1 Pza. 1100 PP 0.22 Pza./ PP 3.381 UND. 1.45 S/./ UND. 1.12
0.25 Gl 29.55 S./Gl 1 Gl 29.55 S./Gl/ Gl 5.6830 mt 8.85 mt 150 Disp. 0.06 mt/ Disp. 1.3830 mt 4.8 mt 150 Disp. 0.03 mt/ Disp. 0.69
SUB-TOTAL PERFORACION 24.16
CANTIDAD UND. PRECIO UND. COSTO UNITARIO UND. PARCIAL (S/.) /metro
0 KG 10.28 KG 0.82 S./cart. 0.0036 KG 8.62 KG 0.69 S./cart. 19.129 UND. 0.46 UND. 0.46 S./Und 3.15
18.00 MT 0.41 MT 0.41 S./Und 5.73SUB-TOTAL EXPLOSIVOS 28.00
CANTIDAD UND. JORNAL UND. BENEFICIOS SOCIALES UND. COSTO UNITARIO UND. PARCIAL (S/.)
/metro0.711 S./ 38.00 S./ 41.2756 S./ 79.2756 S./ 43.370.711 S./ 34.00 S./ 36.9308 S./ 70.9308 S./ 38.800.000 S./ 34.00 S./ 36.9308 S./ 70.9308 S./ 0.000.000 S./ 34.00 S./ 36.9308 S./ 70.9308 S./ 0.000.125 S./ 40.00 S./ 43.448 S./ 83.448 S./ 8.020.083 S./ 60.00 S./ 65.172 S./ 125.172 S./ 8.02
SUB-TOTAL MANO DE OBRA 98.22
CANTIDAD UND. COSTO UNITARIO UND. PARCIAL (S/.) /metro
1.422 Und. 4.19 S/./ Disp. 4.580.208 Und. 3.57 S/./ Disp. 0.57
SUB-TOTAL EPP 5.16
CANTIDAD UND. PRECIO UND. VIDA UTIL UND. COSTO UNITARIO UND. PARCIAL (S/.) /metro
2 Disp. 20 S/. 60 Disp. 0.33 S/./ Disp. 0.512 Disp. 20 S/. 60 Disp. 0.33 S/./ Disp. 0.511 Disp. 25 S/. 180 Disp. 0.14 S/./ Disp. 0.111 Disp. 80 S/. 360 Disp. 0.22 S/./ Disp. 0.171 Disp. 120 S/. 360 Disp. 0.33 S/./ Disp. 0.252 Disp. 10 S/. 60 Disp. 0.17 S/./ Disp. 0.262 Disp. 10 S/. 60 Disp. 0.17 S/./ Disp. 0.261 Disp. 30.6 S/. 150 Disp. 0.20 S/./ Disp. 0.151 Disp. 140 S/. 150 Disp. 0.93 S/./ Disp. 0.722 Disp. 35 S/. 100 Disp. 0.35 S/./ Disp. 0.54
SUB-TOTAL HERRAMIENTAS 3.48
SUB-TOTAL COSTO DIRECTO 159.02
15.00% GASTOS GENERALES 23.85
10.00% UTILIDAD 15.90
TOTAL AVANCE S/. 198.77
DETALLE
PRECIO UNITARIO
PERFORACION
JACK LEG
BARRENO INTEGRAL 7/8 x 3' pies
BARRENO INTEGRAL 7/8 x 5" pies
AGUZADO
ACEITE ALMO 529
MANGUERA 1"
MANGUERA 1/2"
EXPLOSIVOS
DINAMITA 7/8" x 7" 80%
DINAMITA 7/8" x 7" 65%
FULMINANTE
MECHA LENTA
MANO DE OBRA
MAESTRO PERFORISTA
AYUDANTE PERFORISTA
LAMPERO
CARRILANO
SERVICIO AUXILIAR
CAPATAZ
EPP
EPP CON ROPA DE AGUA
EPP SIN ROPA DE AGUA
HERRAMIENTAS
LAMPA
PICO
COMBO 6 Lbs
LLAVE STILSON DE 8"
LLAVE FRANCESA 8"
CUCHARILLAS
PUNTA
AZUELA
CORVINA
BARRETILLA
SUBNIVEL 3 x 6pies En Roca MEDIA 15LIMPIEZA TOLVA DE MADERA/CARRO MINERO
RENDIMIENTO DE AVANCE (m) 1.35 TALADROS
PERFORADOS 16 TALADROS DISPARADOS 15 EFICIENCIA DE
AVANCE %VOLUMEN ROTO (m3)
FACTOR DE CARGA (kg/m3)
LONGITUD DE PERFORACION (pies) 5 ANCHO (pies) 3 ALTO (pies) 6 88.58% 2.03 2.96
CANTIDAD UND. PRECIO UND. VIDA UTIL UND. COSTO UNITARIO UND. PARCIAL (S/.) /metro
78 PP 0.20 S/./ PP 11.5446 PP 216.6 Pza. 1000 PP 0.22 Pza./ PP 7.4832 PP 245.1 Pza. 1000 PP 0.25 Pza./ PP 5.931 UND. 1.45 S/./ UND. 1.07
0.25 Gl 29.55 S./Gl 1 Gl 29.55 S./Gl/ Gl 5.4730 mt 8.85 mt 150 Disp. 0.06 mt/ Disp. 1.3330 mt 4.8 mt 150 Disp. 0.03 mt/ Disp. 0.67
SUB-TOTAL PERFORACION 33.49
CANTIDAD UND. PRECIO UND. COSTO UNITARIO UND. PARCIAL (S/.) /metro
0 KG 10.28 KG 0.82 S./cart. 0.0075 KG 8.62 KG 0.69 S./cart. 38.3515 UND. 0.46 UND. 0.46 S./Und 5.06
29.00 MT 0.41 MT 0.41 S./Und 8.89SUB-TOTAL EXPLOSIVOS 52.30
CANTIDAD UND. JORNAL UND. BENEFICIOS SOCIALES UND. COSTO UNITARIO UND. PARCIAL (S/.)
/metro0.660 S./ 38.00 S./ 41.2756 S./ 79.2756 S./ 38.760.660 S./ 34.00 S./ 36.9308 S./ 70.9308 S./ 34.680.000 S./ 34.00 S./ 36.9308 S./ 70.9308 S./ 0.000.000 S./ 34.00 S./ 36.9308 S./ 70.9308 S./ 0.000.100 S./ 40.00 S./ 43.448 S./ 83.448 S./ 6.180.083 S./ 60.00 S./ 65.172 S./ 125.172 S./ 7.73
SUB-TOTAL MANO DE OBRA 87.35
CANTIDAD UND. COSTO UNITARIO UND. PARCIAL (S/.) /metro
1.320 Und. 4.19 S/./ Disp. 4.100.183 Und. 3.57 S/./ Disp. 0.48
SUB-TOTAL EPP 4.58
CANTIDAD UND. PRECIO UND. VIDA UTIL UND. COSTO UNITARIO UND. PARCIAL (S/.) /metro
2 Disp. 20 S/. 60 Disp. 0.33 S/./ Disp. 0.492 Disp. 20 S/. 60 Disp. 0.33 S/./ Disp. 0.491 Disp. 25 S/. 180 Disp. 0.14 S/./ Disp. 0.101 Disp. 80 S/. 360 Disp. 0.22 S/./ Disp. 0.161 Disp. 120 S/. 360 Disp. 0.33 S/./ Disp. 0.242 Disp. 10 S/. 60 Disp. 0.17 S/./ Disp. 0.252 Disp. 10 S/. 60 Disp. 0.17 S/./ Disp. 0.250 Disp. 30.6 S/. 150 Disp. 0.20 S/./ Disp. 0.000 Disp. 140 S/. 150 Disp. 0.93 S/./ Disp. 0.002 Disp. 35 S/. 100 Disp. 0.35 S/./ Disp. 0.52
SUB-TOTAL HERRAMIENTAS 2.51
SUB-TOTAL COSTO DIRECTO 180.24
15.00% GASTOS GENERALES 27.04
10.00% UTILIDAD 18.02
TOTAL AVANCE S/. 225.30
DETALLE
PRECIO UNITARIO
PERFORACION
JACK LEG
BARRENO INTEGRAL 7/8 x 3' pies
BARRENO INTEGRAL 7/8 x 5" pies
AGUZADO
ACEITE ALMO 529
MANGUERA 1"
MANGUERA 1/2"
EXPLOSIVOS
DINAMITA 7/8" x 7" 80%
DINAMITA 7/8" x 7" 65%
FULMINANTE
MECHA LENTA
MANO DE OBRA
MAESTRO PERFORISTA
AYUDANTE PERFORISTA
LAMPERO
CARRILANO
SERVICIO AUXILIAR
CAPATAZ
EPP
EPP CON ROPA DE AGUA
EPP SIN ROPA DE AGUA
HERRAMIENTAS
LAMPA
PICO
COMBO 6 Lbs
LLAVE STILSON DE 8"
LLAVE FRANCESA 8"
CUCHARILLAS
PUNTA
AZUELA
CORVINA
BARRETILLA
SUBNIVEL 3 x 6pies En Roca SUAVE 16LIMPIEZA TOLVA DE MADERA/CARRO MINERO
RENDIMIENTO DE AVANCE (m) 1.35 TALADROS
PERFORADOS 13 TALADROS DISPARADOS 12 EFICIENCIA DE
AVANCE %VOLUMEN ROTO (m3)
FACTOR DE CARGA (kg/m3)
LONGITUD DE PERFORACION (pies) 5 ANCHO (pies) 3 ALTO (pies) 6 88.58% 2.03 1.89
CANTIDAD UND. PRECIO UND. VIDA UTIL UND. COSTO UNITARIO UND. PARCIAL (S/.) /metro
63 PP 0.20 S/./ PP 9.3837 PP 216.6 Pza. 1200 PP 0.18 Pza./ PP 4.9726 PP 245.1 Pza. 1200 PP 0.20 Pza./ PP 3.851 UND. 1.45 S/./ UND. 1.07
0.25 Gl 29.55 S./Gl 1 Gl 29.55 S./Gl/ Gl 5.4730 mt 8.85 mt 150 Disp. 0.06 mt/ Disp. 1.3330 mt 4.8 mt 150 Disp. 0.03 mt/ Disp. 0.67
SUB-TOTAL PERFORACION 26.75
CANTIDAD UND. PRECIO UND. COSTO UNITARIO UND. PARCIAL (S/.) /metro
0 KG 10.28 KG 0.82 S./cart. 0.0048 KG 8.62 KG 0.69 S./cart. 24.5512 UND. 0.46 UND. 0.46 S./Und 4.04
23.00 MT 0.41 MT 0.41 S./Und 7.05SUB-TOTAL EXPLOSIVOS 35.64
CANTIDAD UND. JORNAL UND. BENEFICIOS SOCIALES UND. COSTO UNITARIO UND. PARCIAL (S/.)
/metro0.625 S./ 38.00 S./ 41.2756 S./ 79.2756 S./ 36.680.625 S./ 34.00 S./ 36.9308 S./ 70.9308 S./ 32.820.000 S./ 34.00 S./ 36.9308 S./ 70.9308 S./ 0.000.000 S./ 34.00 S./ 36.9308 S./ 70.9308 S./ 0.000.100 S./ 40.00 S./ 43.448 S./ 83.448 S./ 6.180.083 S./ 60.00 S./ 65.172 S./ 125.172 S./ 7.73
SUB-TOTAL MANO DE OBRA 83.40
CANTIDAD UND. COSTO UNITARIO UND. PARCIAL (S/.) /metro
1.249 Und. 4.19 S/./ Disp. 3.880.183 Und. 3.57 S/./ Disp. 0.48
SUB-TOTAL EPP 4.36
CANTIDAD UND. PRECIO UND. VIDA UTIL UND. COSTO UNITARIO UND. PARCIAL (S/.) /metro
2 Disp. 20 S/. 60 Disp. 0.33 S/./ Disp. 0.492 Disp. 20 S/. 60 Disp. 0.33 S/./ Disp. 0.491 Disp. 25 S/. 180 Disp. 0.14 S/./ Disp. 0.101 Disp. 80 S/. 360 Disp. 0.22 S/./ Disp. 0.161 Disp. 120 S/. 360 Disp. 0.33 S/./ Disp. 0.242 Disp. 10 S/. 60 Disp. 0.17 S/./ Disp. 0.252 Disp. 10 S/. 60 Disp. 0.17 S/./ Disp. 0.250 Disp. 30.6 S/. 150 Disp. 0.20 S/./ Disp. 0.000 Disp. 140 S/. 150 Disp. 0.93 S/./ Disp. 0.002 Disp. 35 S/. 100 Disp. 0.35 S/./ Disp. 0.52
SUB-TOTAL HERRAMIENTAS 2.51
SUB-TOTAL COSTO DIRECTO 152.67
15.00% GASTOS GENERALES 22.90
10.00% UTILIDAD 15.27
TOTAL AVANCE S/. 190.84
DETALLE
PRECIO UNITARIO
PERFORACION
JACK LEG
BARRENO INTEGRAL 7/8 x 3' pies
BARRENO INTEGRAL 7/8 x 5" pies
AGUZADO
ACEITE ALMO 529
MANGUERA 1"
MANGUERA 1/2"
EXPLOSIVOS
DINAMITA 7/8" x 7" 80%
DINAMITA 7/8" x 7" 65%
FULMINANTE
MECHA LENTA
MANO DE OBRA
MAESTRO PERFORISTA
AYUDANTE PERFORISTA
LAMPERO
CARRILANO
SERVICIO AUXILIAR
CAPATAZ
EPP
EPP CON ROPA DE AGUA
EPP SIN ROPA DE AGUA
HERRAMIENTAS
LAMPA
PICO
COMBO 6 Lbs
LLAVE STILSON DE 8"
LLAVE FRANCESA 8"
CUCHARILLAS
PUNTA
AZUELA
CORVINA
BARRETILLA
PIQUE 4 x 8pies En Roca MEDIA 17LIMPIEZA A PULSO CON CARRO MINERO
RENDIMIENTO DE AVANCE (m) 0.9 TALADROS
PERFORADOS 18 TALADROS DISPARADOS 17 EFICIENCIA DE
AVANCE %VOLUMEN ROTO (m3)
FACTOR DE CARGA (kg/m3)
LONGITUD DE PERFORACION (pies) 4 ANCHO (pies) 4 ALTO (pies) 8 73.82% 2.41 2.26
CANTIDAD UND. PRECIO UND. VIDA UTIL UND. COSTO UNITARIO UND. PARCIAL (S/.) /metro
70 PP 0.20 S/./ PP 15.4852 PP 216.6 Pza. 1000 PP 0.22 Pza./ PP 12.6218 PP 245.1 Pza. 1000 PP 0.25 Pza./ PP 5.001 UND. 1.45 S/./ UND. 1.61
0.25 Gl 29.55 S./Gl 1 Gl 29.55 S./Gl/ Gl 8.2130 mt 8.85 mt 150 Disp. 0.06 mt/ Disp. 2.0030 mt 4.8 mt 150 Disp. 0.03 mt/ Disp. 1.00
SUB-TOTAL PERFORACION 45.92
CANTIDAD UND. PRECIO UND. COSTO UNITARIO UND. PARCIAL (S/.) /metro
0 KG 10.28 KG 0.82 S./cart. 0.0068 KG 8.62 KG 0.69 S./cart. 52.1617 UND. 0.46 UND. 0.46 S./Und 8.59
27.00 MT 0.41 MT 0.41 S./Und 12.42SUB-TOTAL EXPLOSIVOS 73.18
CANTIDAD UND. JORNAL UND. BENEFICIOS SOCIALES UND. COSTO UNITARIO UND. PARCIAL (S/.)
/metro0.963 S./ 38.00 S./ 41.2756 S./ 79.2756 S./ 84.800.963 S./ 34.00 S./ 36.9308 S./ 70.9308 S./ 75.880.000 S./ 34.00 S./ 36.9308 S./ 70.9308 S./ 0.000.000 S./ 34.00 S./ 36.9308 S./ 70.9308 S./ 0.000.963 S./ 40.00 S./ 43.448 S./ 83.448 S./ 89.270.083 S./ 60.00 S./ 65.172 S./ 125.172 S./ 11.59
SUB-TOTAL MANO DE OBRA 261.53
CANTIDAD UND. COSTO UNITARIO UND. PARCIAL (S/.) /metro
1.925 Und. 4.19 S/./ Disp. 8.961.046 Und. 3.57 S/./ Disp. 4.15
SUB-TOTAL EPP 13.11
CANTIDAD UND. PRECIO UND. VIDA UTIL UND. COSTO UNITARIO UND. PARCIAL (S/.) /metro
2 Disp. 20 S/. 60 Disp. 0.33 S/./ Disp. 0.732 Disp. 20 S/. 60 Disp. 0.33 S/./ Disp. 0.731 Disp. 25 S/. 180 Disp. 0.14 S/./ Disp. 0.161 Disp. 80 S/. 360 Disp. 0.22 S/./ Disp. 0.241 Disp. 120 S/. 360 Disp. 0.33 S/./ Disp. 0.372 Disp. 10 S/. 60 Disp. 0.17 S/./ Disp. 0.382 Disp. 10 S/. 60 Disp. 0.17 S/./ Disp. 0.380 Disp. 30.6 S/. 150 Disp. 0.20 S/./ Disp. 0.000 Disp. 140 S/. 150 Disp. 0.93 S/./ Disp. 0.002 Disp. 35 S/. 100 Disp. 0.35 S/./ Disp. 0.78
SUB-TOTAL HERRAMIENTAS 3.77
SUB-TOTAL COSTO DIRECTO 397.51
15.00% GASTOS GENERALES 59.63
10.00% UTILIDAD 39.75
TOTAL AVANCE S/. 496.88