CÁLCULO DE LOS DÍAS LABORADOS EN EL PERIODO DE VIGENCIA DEL 01/06/18 AL 31/05/19

Semana Feriado Fecha Día Horas DF

1 San Pedro y San Pablo 6/29/2018 Friday 8.5 1.0625
2 Fiestas Patrias (28 y 29) 7/28/2018 Saturday 5.5 0.6875
3 Santa Rosa 8/30/2018 Thursday 8.5 1.0625
4 Combate de Angamos 10/8/2018 Monday 8.5 1.0625
5 Día de Construcción Civil 10/25/2018 Thursday 8.5 1.0625
6 Día de Todos los Santos 11/1/2018 Thursday 8.5 1.0625
7 Inmacula Concepción 12/8/2018 Saturday 5.5 0.6875
8 Navidad 12/25/2018 Tuesday 8.5 1.0625
9 Año Nuevo 1/1/2019 Tuesday 8.5 1.0625
10 Semana Santa (Jue y Vie) 4/18/2019 Jue y Vie 17 2.1250
11 Día del Trabajo 5/1/2019 ### 8.5 1.0625
12-52 Semanas Normales -
Total 12.0000

Los días laborado en el periodo son 365 - 64 = 301

01/06/18 AL 31/05/19

Dom DNL
1.0000 2.0625
1.0000 1.6875
1.0000 2.0625
1.0000 2.0625
1.0000 2.0625
1.0000 2.0625
1.0000 1.6875
1.0000 2.0625
1.0000 2.0625
1.0000 3.1250
1.0000 2.0625
41.0000 41.0000
52.0000 64.0000
 CÁLCULO DEL VALO
Operardor Metalmecánico

Jornal Básico JB S/. 67.20

Bonificación Unificada de Construcción BUC 32.00% S/. 21.50
Bonificación por Alta Especialización BAE 15.00% S/. 10.08
Leyes Sociales
Liquidación LIQ 15.00% S/. 10.08
Vacaciones VAC 11.33% S/. 7.61
Dominical DOM 17.28% S/. 11.61
Feriados FER 3.99% S/. 2.68
Gratificación GRAT 26.58% S/. 17.86
Escolaridad ESC 29.90% S/. 20.09
Aportes del Empleador (Sobre Remuneración Afecta)
ESSALUD Essalud 9.00% S/. 12.47
SCTR Sctr 3.00% S/. 4.16
Aporte a la AFP A_AFP 1.00% S/. 1.39
Otros Pagos
Bonificación por Movilidad Acumulada MOV S/. 7.20
Overol OVE S/. 0.60
Seguro de Vida SV S/. 0.20

Total Día S/. 194.73

Valor HH S/. 24.34

Si el obrero tiene bonificaciones, incrementara el valor de la hora hombre en el monto de la bonificación má

Bonificación por Altura (primer tramo) 7% JB S/. 0.66
HH en altura S/. 25.00

Bonificación por Contacto con el Agua 20% JB S/. 1.90

HH en contacto con el Agua S/. 26.24

Bonficación por Altitud S/. 2.00 S/. 0.28

HH en altitud S/. 24.62

Bonificación por laborar bajo la cota cero S/. 1.90 S/. 0.27
HH bajo la cota cero S/. 24.61

Bonificación por Alta Temperatura S/. 3.50 S/. 0.49

HH por alta temperatura S/. 24.83

Bonificación por Trabajo Nocturno 25% JB S/. 2.37

HH en trabajo nocturno S/. 26.71
 CÁLCULO DEL VALOR DE LA HORA HOMBRE PARA EL PERIODO 2018-2019
Operador de Equipo
Operado de Equipo Pesado Topografo Operario
Mediano

S/. 67.20 S/. 67.20 S/. 67.20

32.00% S/. 21.50 32.00% S/. 21.50 32.00% S/. 21.50 32.00%
10.00% S/. 6.72 8.00% S/. 5.38 9.00% S/. 6.05

15.00% S/. 10.08 15.00% S/. 10.08 15.00% S/. 10.08 15.00%
11.33% S/. 7.61 11.33% S/. 7.61 11.33% S/. 7.61 11.33%
17.28% S/. 11.61 17.28% S/. 11.61 17.28% S/. 11.61 17.28%
3.99% S/. 2.68 3.99% S/. 2.68 3.99% S/. 2.68 3.99%
26.58% S/. 17.86 26.58% S/. 17.86 26.58% S/. 17.86 26.58%
29.90% S/. 20.09 29.90% S/. 20.09 29.90% S/. 20.09 29.90%

9.00% S/. 12.17 9.00% S/. 12.05 9.00% S/. 12.11 9.00%
3.00% S/. 4.06 3.00% S/. 4.02 3.00% S/. 4.04 3.00%
1.00% S/. 1.35 1.00% S/. 1.34 1.00% S/. 1.35 1.00%

S/. 7.20 S/. 7.20 S/. 7.20

S/. 0.60 S/. 0.60 S/. 0.60
S/. 0.20 S/. 0.20 S/. 0.20

S/. 190.93 S/. 189.42 S/. 190.18

S/. 23.87 S/. 23.68 S/. 23.77

monto de la bonificación más los aportes correspondientes ya que esta foma parte de la Remuneración Afecta (RA)
7% JB S/. 0.66 7% JB S/. 0.66 7% JB S/. 0.66 7% JB
S/. 24.53 S/. 24.34 S/. 24.43

20% JB S/. 1.90 20% JB S/. 1.90 20% JB S/. 1.90 20% JB
S/. 25.77 S/. 25.58 S/. 25.67

S/. 2.00 S/. 0.28 S/. 2.00 S/. 0.28 S/. 2.00 S/. 0.28 S/. 2.00
S/. 24.15 S/. 23.96 S/. 24.05

S/. 1.90 S/. 0.27 S/. 1.90 S/. 0.27 S/. 1.90 S/. 0.27 S/. 1.90
S/. 24.14 S/. 23.95 S/. 24.04

S/. 3.50 S/. 0.49 S/. 3.50 S/. 0.49 S/. 3.50 S/. 0.49 S/. 3.50
S/. 24.36 S/. 24.17 S/. 24.26

25% JB S/. 2.37 25% JB S/. 2.37 25% JB S/. 2.37 25% JB
S/. 26.24 S/. 26.05 S/. 26.14
2019
Operario Oficial Peón

S/. 67.20 S/. 53.70 S/. 48.10

S/. 21.50 30.00% S/. 16.11 30.00% S/. 14.43

S/. 10.08 15.00% S/. 8.06 15.00% S/. 7.22

S/. 7.61 11.33% S/. 6.08 11.33% S/. 5.45
S/. 11.61 17.28% S/. 9.28 17.28% S/. 8.31
S/. 2.68 3.99% S/. 2.14 3.99% S/. 1.92
S/. 17.86 26.58% S/. 14.27 26.58% S/. 12.78
S/. 20.09 29.90% S/. 16.06 29.90% S/. 14.38

S/. 11.56 9.00% S/. 9.14 9.00% S/. 8.19

S/. 3.85 3.00% S/. 3.05 3.00% S/. 2.73
S/. 1.28 1.00% S/. 1.02 1.00% S/. 0.91

S/. 7.20 S/. 7.20 S/. 7.20

S/. 0.60 S/. 0.60 S/. 0.60
S/. 0.20 S/. 0.20 S/. 0.20

S/. 183.32 S/. 146.91 S/. 132.42

S/. 22.92 S/. 18.36 S/. 16.55

ón Afecta (RA)
S/. 0.66 7% JB S/. 0.53 7% JB S/. 0.48
S/. 23.58 S/. 18.89 S/. 17.03

S/. 1.90 20% JB S/. 1.52 20% JB S/. 1.36

S/. 24.82 S/. 19.88 S/. 17.91

S/. 0.28 S/. 2.00 S/. 0.28 S/. 2.00 S/. 0.28
S/. 23.20 S/. 18.64 S/. 16.83

S/. 0.27 S/. 1.90 S/. 0.27 S/. 1.90 S/. 0.27
S/. 23.19 S/. 18.63 S/. 16.82

S/. 0.49 S/. 3.50 S/. 0.49 S/. 3.50 S/. 0.49
S/. 23.41 S/. 18.85 S/. 17.04

S/. 2.37 25% JB S/. 1.90 25% JB S/. 1.70

S/. 25.29 S/. 20.26 S/. 18.25
 Horas Laboradas HL
CAT OP Horas Feriado HF
JB S/. 67.20 Horas Reconocidas HR
BUC 32.00% Días Asistidos DM
Días de la Semana DC
Semanas al Año

𝐽𝑜𝑟𝑛𝑎�=(𝐻𝐿∗𝐽𝐵)/8
(1) Jornal
𝐽𝑜𝑟𝑛𝑎�𝑓𝑒𝑟𝑖𝑎𝑑𝑜=(𝐻𝐹∗𝐽𝐵)/8
CAT JB BUC (2) Jonal Feriado

OP 67.2 32% (3) BUC 𝐵𝑈�=𝐽𝑜𝑟𝑛𝑎�∗%_𝐵𝑈�

𝐷𝑜𝑚𝑖𝑛𝑖𝑐𝑎�=(𝐻𝑅∗𝐽𝐵)/4
OF 53.7 30% (4) Dominical 8
𝐺𝑟𝑎𝑡𝑖𝑓𝑖𝑐𝑎𝑐𝑖ó𝑛=(𝐷𝑀∗80∗𝐽𝐵)/
PE 48.1 30% (5) Gratificacion (𝐷í𝑎𝑠 𝐿𝑎𝑏𝑜𝑟𝑎𝑑𝑜𝑠)

(6) Vacaciones 𝑉𝑎𝑐𝑎𝑐𝑖𝑜𝑛𝑒𝑠=10%∗𝐻𝐿∗𝐽𝐵

𝐸𝑠𝑐𝑜�𝑎𝑟𝑖𝑑𝑎𝑑=(𝐷𝑀∗3∗30∗𝐽𝐵)/
(7) Escolaridad (𝐷í𝑎𝑠 𝐿𝑎𝑏𝑜𝑟𝑎𝑑𝑜𝑠)

(8) Liqudacion 𝐿𝑖𝑞𝑢𝑖𝑑𝑎𝑐𝑖ó𝑛=15%∗��∗��

(9) Movilidad 𝑀𝑜𝑣𝑖�𝑖𝑑𝑎𝑑=𝐷𝑀∗6 𝑃𝑠𝑗𝑒

𝑂𝑣𝑒𝑟𝑜�=(𝐷𝑀∗�𝑜𝑠𝑡𝑜 2 𝑂𝑣𝑒𝑟𝑜�𝑒𝑠 )/(𝐷í𝑎𝑠 𝐿𝑎𝑏𝑜𝑟𝑎𝑑𝑜𝑠)
(10) Overol
𝑆𝑒𝑔𝑢𝑟𝑜 𝑑𝑒 𝑉𝑖𝑑𝑎=(𝐷𝑀∗12 𝑚𝑒𝑠𝑒𝑠 𝑆𝑉 )/(𝐷í𝑎𝑠 𝐿𝑎𝑏𝑜𝑟𝑎𝑑𝑜𝑠)
(11) Seguro Vida

(12) ESSALUD 9% Remuneración Afecta

RA=(1)+(2)+(3)+(4)+(5)+(6) (13) SCTR 3% Remuneración Afecta

(14) Aporte AFP 1% Remuneración Afecta

Total Semana
HH
 Dos
Dos
Un Feriado Un Feriado Feriados Feriados
Semana entre lunes y en sábado entre lunes entre Día 365
Normal viernes viernes y
y viernes sábado

48 39.5 42.5 31 34 8 2408

0 8.5 5.5 17 14 0 96
48 48 48 48 48 8 2504
6 5 5 4 4 1 301
7 7 7 7 7 1 365
41 8 2 1 0 1

S/. 403.20 S/. 331.80 S/. 357.00 S/. 260.40 S/. 285.60 S/. 67.20 S/. 20,227.20

S/. - S/. 71.40 S/. 46.20 S/. 142.80 S/. 117.60 S/. - S/. 806.40

S/. 129.02 S/. 106.18 S/. 114.24 S/. 83.33 S/. 91.39 S/. 21.50 S/. 6,472.57

S/. 67.20 S/. 67.20 S/. 67.20 S/. 67.20 S/. 67.20 S/. 11.20 S/. 3,505.60

#REF! #REF! #REF! #REF! #REF! #REF! #REF!

S/. 40.32 S/. 33.18 S/. 35.70 S/. 26.04 S/. 28.56 S/. 275.52 S/. 2,291.52

#REF! #REF! #REF! #REF! #REF! #REF! #REF!

S/. 60.48 S/. 49.77 S/. 53.55 S/. 39.06 S/. 42.84 S/. 10.08 S/. 3,034.08

S/. 43.20 S/. 36.00 S/. 36.00 S/. 28.80 S/. 28.80 S/. 7.20 S/. 2,167.20
𝐷í𝑎𝑠 𝐿𝑎𝑏𝑜𝑟𝑎𝑑𝑜𝑠)
#REF! #REF! #REF! #REF! #REF! #REF! #REF!
/(𝐷í𝑎𝑠 𝐿𝑎𝑏𝑜𝑟𝑎𝑑𝑜𝑠)
S/. 1.20 S/. 1.00 S/. 1.00 S/. 0.80 S/. 0.80 S/. - S/. 60.00

#REF! #REF! #REF! #REF! #REF! #REF! #REF!

#REF! #REF! #REF! #REF! #REF! #REF! #REF!

#REF! #REF! #REF! #REF! #REF! #REF! #REF!

#REF! #REF! #REF! #REF! #REF! #REF! S/. 55,197.08

S/. 22.35 #REF! #REF! #REF! #REF! #REF! S/. 22.92