Documentos de Académico
Documentos de Profesional
Documentos de Cultura
COSTO WINCHES
CMHSA PEC
WINCHES ELECTRICOS DE ARRASTRE JOY DE 20 13,125.00
VIDA ECONOMICA (6 AÑOS) 72.00 6 años
COSTO MENSUAL 182.29
REPUESTOS (40%) 72.92 MECANICOS DE MANTENIMIENTO
MECANICOS 58.28 TIPO CAMBIO 3.00
LEYES SOCIALES
TOTAL COSTO MENSUAL 313.49 EMPLEADO 66.85% OBRERO 52.50%
HORAS /MES 90.00
COSTO HORARIO 3.48 4.00 CARGO CANTIDAD S/. X MES L.SOCIALES TOTAL S/. TOTAL U.S.$
TECNICOS 5.00 1,200.00 802 10,011 3,337
MECANICOS WINCH-PALA-SHOTCRETERA 5.00 1,200.00 630 9,150 3,050
COSTO PALAS DE LINEA MECAN.LOCOMOT 1.00 1,200.00 630 1,830 610
CMHSA PEC ELECTRIC.LOCOMOTOR 2.00 1,200.00 802 4,004 1,335
MEC.-ELECTRICISTA BOMBERO-VENTILAD-WINCH 5.00 1,400.00 735 10,675 3,558
COSTO VENTILADOR
CMHSA PEC
VENTILADORES ELECT 6000CFM 15H 4,500.00
VIDA ECONOMICA (5 AÑOS) 60.00
COSTO MENSUAL 75.00
REPUESTOS (80%) 60.00
MECANICOS 23.78
TOTAL COSTO MENSUAL 158.78
HORAS /MES 180.00
COSTO HORARIO 0.88 0.80
COSTO SHOTCRETERA
CMHSA PEC 16,154
SHOCRETERA ALIVA MODELO AL-246.5 VERSION 18,624.88 720.00 Tanque dosificador
VIDA ECONOMICA (5 AÑOS) 60.00 752.20 Manguera Dosificadora
COSTO MENSUAL 310.41 999.09 Mesclador
REPUESTOS (70%) 217.29 18,625
MECANICOS 108.09
TOTAL COSTO MENSUAL 635.80
HORAS /MES 180.00
COSTO HORARIO 3.53 $ 17
BOMBA HIDRABOLT
CMHSA PEC
BOMBA HIDRABOLT 2,000.00
VIDA ECONOMICA (2 AÑOS) 24.00
COSTO MENSUAL 83.33
REPUESTOS (70%) 58.33
MECANICOS 29.73
TOTAL COSTO MENSUAL 171.39
HORAS /MES 180.00
COSTO HORARIO 0.95 $ 17
COSTO LOCOMOTORA
ANEXO IX
3.- IMPLEMENTOS
Implementos Ropa Agua Tareas 60.00 #REF! #REF!
Implementos sin Ropa agua Tareas 120.00 #REF! #REF!
SUB TOTAL #REF! #REF!
4.- MATERIALES Y HERRAMIENTAS RRHH
Poliyute M2 2,000.00 0.00 0.00
Clavos 3" Kgs 60.00 0.00 0.00
Tubo 4"X3m PVC Unid 150.00 0.00 0.00
Codos 4" x 90 Un 0.00 0.00
Herramientas de Mina-Barretillas Global 1.43
Floculante Kgs 0.00 0.00
Alambre No 8 Kgs 0.00 0.00 0.00
Madera Redondo Fts2 500.00 0.00
Madera Aserrada Fts2 1,000.00 0.00
1.43 0.00
FACTOR
TOTAL COSTOS POR TMS SEGÚN MEDICION TOPOGRAFICO DE TAJEOS U.S.$/TMS #REF!
* Los Pus de RRHH son ponderados con las TMS ROTAS MENSUALES de los TAJEOS y se pagará según
MEDICION TOPOGRAFICA DE ROTURA DE MINERAL.
El personal de tuberos para la linea TRONCAL y los BOMBEROS serán por Administración de CMHSA (6
personas), que no contempla este Precio Unitario
Relleno Hidraúlico
Producción Total Mineral en Tajeos
Relleno Detrítico Espacio Vacío
(TMS/MES)
SUB - NIVEL
TOLVA
PRECIOS UNITARIOS DE RELLENO HIDRAULICO-DETRITICO - MECANIZADO
3.- IMPLEMENTOS
Implementos Ropa Agua Tareas 0.00 #REF! #REF!
Implementos sin Ropa agua Tareas 0.00 #REF! #REF!
SUB TOTAL #REF! #REF!
4.- MATERIALES Y HERRAMIENTAS RRHH
Poliyute M2 0.00 0.00 0.00
Clavos 3" Kgs 0.00 0.00 0.00
Tubo 4"X3m PVC Unid 0.00 0.00 0.00
Codos 4" x 90 Un 0.00 Err:509 Err:509
Herramientas de Mina-Barretillas Global 0.00 1.43
Floculante Kgs 0.00 Err:509 Err:509
Alambre No 8 Kgs 0.00 0.00 0.00
Madera Redondo Fts2 0.00 Err:509 Err:509
Madera Aserrada Fts2 0.00 Err:509 Err:509
Err:509 Err:509
RELLENO DETRITICO
EQUIPOS
Scooptram 4.1 Yds3 Hrs 350.00 51.00 17,850.00
Petroleo (4 glns/gdia) Glns 1,400.00 3.49 4,890.01
22,740.01 $ 3
TOTAL COSTOS POR TMS SEGÚN MEDICION TOPOGRAFICO DE TAJEOS U.S.$/TMS Err:509
* Los Pus de RRHH son ponderados con las TMS ROTAS MENSUALES de los TAJEOS y se pagará según
MEDICION TOPOGRAFICA DE ROTURA DE MINERAL.
El personal de tuberos para la linea TRONCAL y los BOMBEROS serán por Administración de CMHSA (6
personas), que no contempla este Precio Unitario
Relleno Hidraúlico
Producción Total Mineral en Tajeos
Relleno Detrítico Espacio Vacío
(TMS/MES)
SUB - NIVEL
TOLVA
FACTOR 0.98
#REF! #REF!
3. HERRAMIENTAS
Herramientas Global 1.28 0.12
#REF!
IMPREVISTOS 3% #REF!
GASTOS GENERALES 0% #REF!
UTILIDAD 3% #REF!
COSTO TOTAL (US$/M2.) #REF!
Costo Incluye transporte de la cancha de madera a sus labores a cuenta Contrata #REF!
Malla Electrosoldada y todos los materiales es a costo del Contratista
LABOR >20 MTS SE PAGARA 2% + DEL PU
ESTRUCTURA DE COSTOS DE BRAZO EMPERNADOR MODELO DS311
DATOS
DESCRIPCION UNID. 10 M3
PRECIO STOCK LIMA U.S.$ $ 640,000
VALOR RESCATE (20%) U.S.$ $ 128,000
VALOR NETO EQUIPO U.S.$ $ 512,000
VIDA ECONOMICA EN HORAS(8*25*72) HRS 14,400.00
HRS POR MES HRS 200.00
VIDA ECONOMICA EN AÑOS UNID 6.00
DEPRECIACION DE EQUIPOS
COSTO DE POSESION
DEPRECIACION U.S.$/HR 35.56
C.INTERESES,SEGUROS E IMPUESTOS U.S.$/HR 24.07
COSTO DE OPERACIÓN
Repuestos y Mantenimiento U.S.$/HR 35.78
Neumaticos U.S.$/HR 2.00
Petroleo (1.5 Gln x Hr) U.S.$/HR 5.24
Mecanico U.S.$/HR 7.64
SUB-TOTAL OPERACIONES U.S.$/HR 50.66
DATOS
DESCRIPCION UNID. 10 M3
PRECIO STOCK LIMA U.S.$ $ 640,000
VALOR RESCATE (20%) U.S.$ $ 128,000
VALOR NETO EQUIPO U.S.$ $ 512,000
VIDA ECONOMICA EN HORAS(8*25*72) HRS 14,400.00
HRS POR MES HRS 200.00
VIDA ECONOMICA EN AÑOS UNID 6.00
DEPRECIACION DE EQUIPOS
COSTO DE POSESION
DEPRECIACION U.S.$/HR 35.56
C.INTERESES,SEGUROS E IMPUESTOS U.S.$/HR 24.07
COSTO DE OPERACIÓN
Repuestos y Mantenimiento U.S.$/HR 41.74
Neumaticos U.S.$/HR 2.00
Petroleo (1.5 Gln x Hr) U.S.$/HR -
Mecanico U.S.$/HR 11.64
SUB-TOTAL OPERACIONES U.S.$/HR 55.38
45.82%
LEYES SOCIALES DE CTTA POR PRECIO UNITARIO PARA SUBSUELO
T Anual : 365.00
D.NORMALES 271.00 22.58
DOMINGOS 52.00
Basico $ 31 1,500.00 DESC.MEDICO 4.00
Asig. Fam. 1.367 75.00 FERIADOS 12.00
32.70 1,541.00 VACAC. 26.00
INGRESO: MENSUAL ANUAL
Obreros Empleados Obreros Empleados Obreros Conceptos
Cálculo de Leyes Sociales
% Obreros
Mensual: 738.41 1,541.00 8,860.89 18,492.00
JORNAL 35.00 35.00 35.00 35.00 35.00 35.00 35.00 35.00 35.00 35.00 35.00 35.00
CONCEPTOS % ENE. FEB. MAR. ABR. MAY. JUN. JUL. AGO. SET. OCT. NOV. DIC TOTAL
dias $ 31 $ 28 $ 31 $ 30 $ 31 $ 30 $ 31 $ 31 $ 30 $ 31 $ 30 $ 31 $ 365
VAC GRAT GRAT
REMUNERACION 1,085.00 980.00 1,085.00 1,085.00 1,050.00 1,085.00 1,085.00 1,050.00 1,085.00 1,050.00 1,085.00 11,725.00
VACACIONES 1,050.00 1,050.00
GRATIFICACIONES Factor 1,050.00 1,050.00 2,100.00
ASIG.FAMILIAR $ 75 - 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
Descanso Medico $ 12 4.00 11.67 11.67 11.67 11.67 11.67 11.67 11.67 11.67 11.67 11.67 11.67 11.67 140.00
Hrs Extras $ 1 - 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
CTS 9.72% 105.49 95.28 105.49 102.08 105.49 102.08 105.49 105.49 102.08 105.49 102.08 105.49 1,242.01
SUB TOTAL 1,202.15 1,086.94 1,202.15 1,163.75 1,202.15 1,163.75 2,252.15 1,202.15 1,163.75 1,202.15 1,163.75 2,252.15 16,257.01
Gravado(Afecto al Impuesto) 1,096.67 991.67 1,096.67 1,061.67 1,096.67 1,061.67 2,146.67 1,096.67 1,061.67 1,096.67 1,061.67 2,146.67 15,015.00
APOR REM.PRINC 21.76% 238.63 215.79 238.63 0.00 238.63 231.02 467.11 238.63 231.02 238.63 231.02 467.11 3,036.25
APOR GRAT. 21.76% 0.00 0.00
APOR VAC. 21.76% 231.02 231.02
TOTAL: 1,440.79 1,302.73 1,440.79 1,394.77 1,440.79 1,394.77 2,719.27 1,440.79 1,394.77 1,440.79 1,394.77 2,719.27 19,524.28
66.52%
JORNAL 1500.00 1500.00 1500.00 1500.00 1500.00 1500.00 1500.00 1500.00 1500.00 1500.00 1500.00 1500.00
CONCEPTOS % ENE. FEB. MAR. ABR. MAY. JUN. JUL. AGO. SET. OCT. NOV. DIC TOTAL
dias $ 31 $ 28 $ 31 $ 30 $ 31 $ 30 $ 31 $ 31 $ 30 $ 31 $ 30 $ 31 $ 365
VAC GRAT GRAT
REMUNERACION 1,500.00 1,500.00 1,500.00 1,500.00 1,500.00 1,500.00 1,500.00 1,500.00 1,500.00 1,500.00 1,500.00 16,500.00
VACACIONES 1,500.00 1,500.00
GRATIFICACIONES Factor 1,500.00 1,500.00 3,000.00
ASIG.FAMILIAR $ 75 - 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
Descanso Medico $ 360 4.00 16.67 16.67 16.67 0.00 16.67 16.67 16.67 16.67 16.67 16.67 16.67 16.67 183.33
CTS 9.72% 145.83 145.83 145.83 145.83 145.83 145.83 145.83 145.83 145.83 145.83 145.83 145.83 1,750.00
SUB TOTAL 1,662.50 1,662.50 1,662.50 1,645.83 1,662.50 1,662.50 3,162.50 1,662.50 1,662.50 1,662.50 1,662.50 3,162.50 22,933.33
Gravado(Afecto al Impuesto) 1,516.67 1,516.67 1,516.67 1,500.00 1,516.67 1,516.67 3,016.67 1,516.67 1,516.67 1,516.67 1,516.67 3,016.67 21,183.33
APOR REM.PRINC 21.70% 329.12 329.12 329.12 0.00 329.12 329.12 654.62 329.12 329.12 329.12 329.12 654.62 4,271.28
APOR GRAT. 21.70% 0.00 0.00
APOR VAC. 21.70% 325.50 325.50
TOTAL: 1,991.62 1,991.62 1,991.62 1,971.33 1,991.62 1,991.62 3,817.12 1,991.62 1,991.62 1,991.62 1,991.62 3,817.12 27,530.12
66.85%
19 de 92
DIF
#REF!
#REF!
#REF!
#REF!
#N/A
#REF!
#N/A
#REF!
#REF!
#REF!
#N/A
#REF!
#REF!
#REF!
#N/A
#REF!
#REF!
#REF!
#REF!
#N/A
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#N/A
#REF!
#REF!
#REF!
$ -316.18
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
$ -0.37
$ -0.73
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#DIV/0!
#DIV/0!
#REF!
#DIV/0!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#N/A
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
22 de 92
DIF
#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!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#DIV/0!
#REF!
#N/A
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
DIF
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
ACTUALIZACION DE PARAMETROS OPERATIVOS (ACCESORIOS DE VOLADURA DE LOS PU's)
A: DATOS CAMBIADOS B: DATOS DE SEP '17
US$ PROYECTO US$ PU SEP COSTO COSTO DIF
TIPO LABOR Codigo Descripcion Unidad Medida '17 '17 DIF % DESCRIPCION UNIDAD CANTIDAD US$/UNID US$/MT DESCRIPCION UNIDAD CANTIDAD US$/UNID US$/MT B-A
Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 #REF! #REF! #REF! #REF! #REF! Semexa 45% 1-1/8'' x 12'' (122) Cart TALADROS 126.00 0.55 23.25 #REF!
REND AVANCE X DISPARO: ML #REF! #REF! #REF! #REF! #REF! #REF! EXADIT 45% 7/8" X 7" (328) TALADROS 40.00 0.20 2.62 #REF!
#REF! #REF! #REF! #REF! #REF! CORDON DETONANTE 5P MTS 35.00 0.22 2.58 #REF!
#REF! #REF! #REF! #REF! #REF! EXSANEL 4.80 MTL PZAS 25.00 1.33 11.12 #REF!
-
Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 #REF! #REF! #REF! #REF! #REF! Exsablock 7/8" x 7" (276) Cart uni 81.00 0.16 13.19 #REF!
REND AVANCE X DISPARO: ML #REF! EXSABLOCK 7/8" X 7" (276) Pza. 18.00 0.16 2.93 2.93
#REF! #REF! #REF! #REF! #REF! EXADIT 45% 7/8" X 7" (328) Pza. 37.00 0.20 7.26 #REF!
#REF! #REF! #REF! #REF! #REF! EXSANEL 3.0m Pza. 20.00 1.04 20.89 #REF!
#REF! #REF! #REF! #REF! #REF! CORDON DETONANTE 5P Mts. 10.00 0.22 2.20 #REF!
-
Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 #REF! #REF! #REF! #REF! #REF! Exsablock 7/8" x 7" (276) Cart uni 115.00 0.16 18.72 #REF!
REND AVANCE X DISPARO: ML #REF! EXSABLOCK 7/8" X 7" (276) Pza. 25.00 0.16 4.07 4.07
#REF! #REF! #REF! #REF! #REF! EXADIT 45% 7/8" X 7" (328) Pza. 49.00 0.20 9.62 #REF!
#REF! #REF! #REF! #REF! #REF! EXSANEL 3.0 m Pza. 28.00 1.04 29.25 #REF!
#REF! #REF! #REF! #REF! #REF! CORDON DETONANTE 5P Mts. 10.00 0.22 2.20 #REF!
-
Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 #REF! #REF! #REF! #REF! #REF! Exsablock 7/8" x 7" (276) Cart Pza. 126.00 0.16 20.51 #REF!
REND AVANCE X DISPARO: ML #REF! EXSABLOCK 7/8" X 7" (276) Pza. 20.00 0.16 3.26 3.26
#REF! #REF! #REF! #REF! #REF! EXADIT 45% 7/8" X 7" (328) Pza. 56.00 0.20 10.99 #REF!
#REF! #REF! #REF! #REF! #REF! EXSANEL 3.0m Pza. 31.00 1.04 32.39 #REF!
#REF! #REF! #REF! #REF! #REF! CORDON DETONANTE 5P Mts. 10.00 0.22 2.20 #REF!
-
Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 #REF! #REF! #REF! #REF! #REF! Exsablock 7/8" x 7" (276) Cart Pza. 151.00 0.16 24.58 #REF!
REND AVANCE X DISPARO: ML #REF! #REF! #REF! #REF! #REF! #REF! EXSABLOCK 7/8" X 7" (276) Pza. 48.00 0.16 7.81 #REF!
#REF! #REF! #REF! #REF! #REF! EXSANEL 3.0 m Pza. 35.00 1.04 36.56 #REF!
#REF! #REF! #REF! #REF! #REF! CORDON DETONANTE 5P Pza. 20.00 0.22 4.41 #REF!
-
Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 #REF! #REF! #REF! #REF! #REF! Exsablock 7/8" x 7" (276) Cart Pza. 151.00 0.16 24.58 #REF!
REND AVANCE X DISPARO: ML #REF! #REF! #REF! #REF! #REF! #REF! EXSABLOCK 7/8" X 7" (276) Pza. 48.00 0.16 7.81 #REF!
#REF! #REF! #REF! #REF! #REF! EXSANEL 3.0 m Pza. 35.00 1.04 36.56 #REF!
#REF! #REF! #REF! #REF! #REF! CORDON DETONANTE 5P Pza. 20.00 0.22 4.41 #REF!
-
Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 #REF! #REF! #REF! #REF! #REF! SEMEXSA 45% 7/8" X 7" (316) PZAS 105.00 0.21 21.73 #REF!
REND AVANCE X DISPARO: ML #REF! #REF! #REF! #REF! #REF! #REF! Exsablock 7/8" x 7" (276) Cart PZAS 184.00 0.16 29.96 #REF!
EXADIT 45% 7/8" X 7" PZAS 20.00 0.20 3.92 3.92
#REF! #REF! #REF! #REF! #REF! Exsanel 3.0 mts N 288 (200) PZAS 44.00 1.04 45.97 #REF!
#REF! #REF! #REF! #REF! #REF! CORDON DETONANTE 5P MTS 25.00 0.22 5.51 #REF!
-
Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 #REF! #REF! #REF! #REF! #REF! Exsablock 7/8" x 7" (276) Cart Pza 285.00 0.16 46.40 #REF!
REND AVANCE X DISPARO: ML #REF! #REF! #REF! #REF! #REF! #REF! EXSABLOCK 7/8" X 7" (276) Pza 65.00 0.16 10.58 #REF!
#REF! #REF! #REF! #REF! #REF! EXSANEL 3.0m Pza. 50.00 1.04 52.24 #REF!
#REF! #REF! #REF! #REF! #REF! CORDON DETONANTE 5P Mts. 15.00 0.22 3.31 #REF!
-
Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 #REF! #REF! #REF! #REF! #REF! Semexa 45% 1-1/8'' x 12'' (122) Cart TALADROS 229.00 0.55 43.71 #REF!
REND AVANCE X DISPARO: ML #REF! #REF! #REF! #REF! #REF! #REF! EXADIT 45% 7/8" X 7" (328) TALADROS 78.00 0.20 5.36 #REF!
#REF! #REF! #REF! #REF! #REF! CORDON DETONANTE 5P MTS 40.00 0.22 3.04 #REF!
#REF! #REF! #REF! #REF! #REF! EXSANEL 4.80 MTL PZAS 39.00 1.33 17.95 #REF!
-
Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 #REF! #REF! #REF! #REF! #REF! SEMEXSA 45% 1 1/8" X 12" (122) TALADROS 187.00 0.55 40.11 #REF!
REND AVANCE X DISPARO: ML #REF! #REF! #REF! #REF! #REF! #REF! EXABLOCK 7/8" X 7" (276) TALADROS 66.00 0.16 4.17 #REF!
#REF! #REF! #REF! #REF! #REF! CORDON DETONANTE 5P MTS 40.00 0.22 3.42 #REF!
CRUCERO Y #REF! #REF! #REF! #REF! #REF! EXSANEL 4.80 MTL PZAS 36.00 1.33 18.62 #REF!
GALERIAS -
Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 #REF! #REF! #REF! #REF! #REF! Semexa 45% 1-1/8'' x 12'' (122) Cart TALADROS 176.00 0.55 32.48 #REF!
REND AVANCE X DISPARO: ML #REF! #REF! #REF! #REF! #REF! #REF! Semexa 45% 1-1/8'' x 12'' (122) Cart TALADROS 120.00 0.55 22.15 #REF!
#REF! #REF! #REF! #REF! #REF! EXADIT 45% 7/8" X 7" Corona TALADROS 74.00 0.16 4.02 #REF!
#REF! #REF! #REF! #REF! #REF! CORDON DETONANTE 5P MTS 0.00 0.22 3.02 #REF!
#REF! #REF! #REF! #REF! #REF! EXANEL 4.8 Mts PZAS 0.00 1.33 17.80 #REF!
0.00
-
Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 #REF! #REF! #REF! #REF! #REF! Semexa 45% 1-1/8'' x 12'' (122) Cart TALADROS 180.00 0.55 33.22 #REF!
REND AVANCE X DISPARO: ML #REF! #REF! #REF! #REF! #REF! #REF! Semexa 45% 1-1/8'' x 12'' (122) Cart TALADROS 141.00 0.55 26.02 #REF!
#REF! #REF! #REF! #REF! #REF! EXADIT 45% 7/8" X 7" Corona TALADROS 82.00 0.20 5.37 #REF!
#REF! #REF! #REF! #REF! #REF! CORDON DETONANTE 5P MTS 0.00 0.22 3.02 #REF!
#REF! #REF! #REF! #REF! #REF! EXANEL 4.8 Mts PZAS 0.00 1.33 20.02 #REF!
-
Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 #REF! #REF! #REF! #REF! #REF! Semexa 45% 1-1/8'' x 12'' (122) Cart TALADROS 371.00 0.55 68.29 #REF!
REND AVANCE X DISPARO: ML #REF! #REF! #REF! #REF! #REF! #REF! EXADIT 45% 7/8" X 7" (328) TALADROS 78.00 0.20 5.17 #REF!
#REF! #REF! #REF! #REF! #REF! CORDON DETONANTE 5P MTS 40.00 0.22 2.94 #REF!
#REF! #REF! #REF! #REF! #REF! EXSANEL 4.80 MTL PZAS 48.00 1.33 21.30 #REF!
-
Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 SEMEXA 1 1/8 " X 12 " (122) Cart TALADROS 180.00 0.55 37.52 Semexa 45% 1-1/8'' x 12'' (122) Cart TALADROS 180.00 0.55 37.68 0.16
REND AVANCE X DISPARO: ML 2.64 EXSABLOCK 1-1/8 X 8 (160) Cart TALADROS 86.00 0.00 0.00 Semexa 45% 1-1/8'' x 12'' (122) Cart TALADROS 86.00 0.55 18.00 18.00
EXABLOCK 7/8"X7" (276) Cart TALADROS 68.00 0.16 4.23 EXADIT 45% 7/8" X 7" Corona TALADROS 68.00 0.20 5.05 0.83
CORDON DETONANTE 5P MTS 0.00 0.00 0.00 CORDON DETONANTE 5P MTS 0.00 0.22 3.76 3.76
EXANEL 4.2 Mts PZAS 0.00 1.13 19.71 EXANEL 4.8 Mts PZAS 0.00 1.33 23.22 3.50
-
Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 #REF! #REF! #REF! #REF! #REF! SEMEXSA 45% 1 1/8" X 12" (122) TALADROS 271.00 0.55 56.70 #REF!
REND AVANCE X DISPARO: ML #REF! #REF! #REF! #REF! #REF! #REF! EXABLOCK 7/8" X 7" (276) TALADROS 90.00 0.16 5.54 #REF!
#REF! #REF! #REF! #REF! #REF! CORDON DETONANTE 5P MTS 40.00 0.22 3.34 #REF!
#REF! #REF! #REF! #REF! #REF! EXSANEL 4.80 MTL PZAS 45.00 1.33 22.70 #REF!
-
Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 #REF! #REF! #REF! #REF! #REF! Semexa 45% 1-1/8'' x 12'' (122) Cart TALADROS 248.00 0.55 45.77 #REF!
REND AVANCE X DISPARO: ML #REF! #REF! #REF! #REF! #REF! #REF! Semexa 45% 1-1/8'' x 12'' (122) Cart TALADROS 133.00 0.55 24.54 #REF!
#REF! #REF! #REF! #REF! #REF! EXADIT 45% 7/8" X 7" Corona TALADROS 108.00 0.20 7.07 #REF!
#REF! #REF! #REF! #REF! #REF! CORDON DETONANTE 5P MTS 0.00 0.22 3.31 #REF!
#REF! #REF! #REF! #REF! #REF! EXANEL 4.8 Mts PZAS 0.00 1.33 22.69 #REF!
-
Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 #REF! #REF! #REF! #REF! #REF! SEMEXSA 45% 7/8" X 7" (316) PZAS 56.00 0.21 11.59 #REF!
REND AVANCE X DISPARO: ML #REF! #REF! #REF! #REF! #REF! #REF! Exsablock 7/8" x 7" (276) Cart PZAS 132.00 0.16 21.49 #REF!
EXADIT 45% 7/8" X 7" PZAS 20.00 0.16 3.26 3.26
#REF! #REF! #REF! #REF! #REF! Exsanel 3.0 mts N 288 (200) PZAS 35.00 1.04 36.56 #REF!
#REF! #REF! #REF! #REF! #REF! CORDON DETONANTE 5P MTS 10.00 0.22 2.20 #REF!
-
Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 #REF! #REF! #REF! #REF! #REF! Semexa 45% 1-1/8'' x 12'' (122) Cart TALADROS 174.00 0.55 33.22 #REF!
REND AVANCE X DISPARO: ML #REF! #REF! #REF! #REF! #REF! #REF! EXADIT 45% 7/8" X 7" (328) TALADROS 55.00 0.20 3.78 #REF!
#REF! #REF! #REF! #REF! #REF! CORDON DETONANTE 5P MTS 35.00 0.22 2.66 #REF!
#REF! #REF! #REF! #REF! #REF! EXSANEL 4.80 MTL PZAS 35.00 1.33 16.11 #REF!
-
Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 #REF! #REF! #REF! #REF! #REF! SEMEXSA 45% 1 1/8" X 12" (122) TALADROS 216.00 0.55 41.23 #REF!
REND AVANCE X DISPARO: ML #REF! #REF! #REF! #REF! #REF! #REF! EXABLOCK 7/8" X 7" (276) TALADROS 78.00 0.16 4.38 #REF!
#REF! #REF! #REF! #REF! #REF! CORDON DETONANTE 5P MTS 40.00 0.22 3.04 #REF!
#REF! #REF! #REF! #REF! #REF! GUIA ENSAMBLADA 2.4 MTL - CARMEX (300) PZAS 2.00 0.82 0.56 #REF!
#REF! #REF! #REF! #REF! #REF! EXSANEL 4.80 MTL PZAS 38.00 1.33 17.49 #REF!
-
Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 #REF! #REF! #REF! #REF! #REF! SEMEXSA 45% 1 1/8" X 12" (122) TALADROS 215.00 0.55 44.98 #REF!
REND AVANCE X DISPARO: ML #REF! #REF! #REF! #REF! #REF! #REF! EXABLOCK 7/8" X 7" (276) TALADROS 72.00 0.16 4.44 #REF!
#REF! #REF! #REF! #REF! #REF! CORDON DETONANTE 5P MTS 40.00 0.22 3.34 #REF!
#REF! #REF! #REF! #REF! #REF! EXSANEL 4.80 MTL PZAS 37.00 1.33 18.66 #REF!
-
Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 #REF! #REF! #REF! #REF! #REF! Exsablock 7/8" x 7" (276) Cart Pza. 151.00 0.16 24.58 #REF!
REND AVANCE X DISPARO: ML #REF! #REF! #REF! #REF! #REF! #REF! EXSABLOCK 7/8" X 7" (276) Pza. 48.00 0.16 7.81 #REF!
#REF! #REF! #REF! #REF! #REF! EXSANEL 3.0 m Pza. 35.00 1.04 36.56 #REF!
#REF! #REF! #REF! #REF! #REF! CORDON DETONANTE 5P Pza. 20.00 0.22 4.41 #REF!
-
Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 #REF! #REF! #REF! #REF! #REF! Exsablock 7/8" x 7" (276) Cart TALADROS 155.00 0.16 16.79 #REF!
REND AVANCE X DISPARO: ML #REF! #REF! #REF! #REF! #REF! #REF! EXSABLOCK 7/8" X 7" (276) TALADROS 48.00 0.16 5.20 #REF!
#REF! #REF! #REF! #REF! #REF! CORDON DETONANTE 5P MTS 65.00 0.22 9.54 #REF!
#REF! #REF! #REF! #REF! #REF! EXSANEL 3.0 MTL PZAS 35.00 1.04 24.33 #REF!
-
Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 #REF! #REF! #REF! #REF! #REF! SEMEXSA 45% 7/8" X 7" (316) PZAS 105.00 0.21 21.73 #REF!
REND AVANCE X DISPARO: ML #REF! #REF! #REF! #REF! #REF! #REF! Exsablock 7/8" x 7" (276) Cart PZAS 184.00 0.16 29.96 #REF!
EXADIT 45% 7/8" X 7" PZAS 20.00 0.16 3.26 3.26
#REF! #REF! #REF! #REF! #REF! Exsanel 3.0 mts N 288 (200) PZAS 44.00 1.04 45.97 #REF!
#REF! #REF! #REF! #REF! #REF! CORDON DETONANTE 5P MTS 25.00 0.22 5.51 #REF!
-
Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 #REF! #REF! #REF! #REF! #REF! Exsablock 7/8" x 7" (276) Cart Pza 168.00 0.16 27.35 #REF!
REND AVANCE X DISPARO: ML #REF! EXSABLOCK 7/8" X 7" (276) Pza 24.00 0.16 3.91 3.91
#REF! #REF! #REF! #REF! #REF! EXADIT 45% 7/8" X 7" (328) Pza 54.00 0.20 10.60 #REF!
#REF! #REF! #REF! #REF! #REF! EXSANEL 3.0m Pza. 39.00 1.04 40.74 #REF!
#REF! #REF! #REF! #REF! #REF! CORDON DETONANTE 5P Mts. 15.00 0.22 3.31 #REF!
-
Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 #REF! #REF! #REF! #REF! #REF! Semexa 45% 1-1/8'' x 12'' (122) Cart TALADROS 317.00 0.55 60.50 #REF!
REND AVANCE X DISPARO: ML #REF! #REF! #REF! #REF! #REF! #REF! EXADIT 45% 7/8" X 7" (328) TALADROS 84.00 0.20 5.69 #REF!
#REF! #REF! #REF! #REF! #REF! CORDON DETONANTE 5P MTS 40.00 0.22 3.04 #REF!
#REF! #REF! #REF! #REF! #REF! EXSANEL 4.80 MTL PZAS 41.00 1.33 18.87 #REF!
-
Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 #REF! #REF! #REF! #REF! #REF! SEMEXSA 45% 1 1/8" X 12" (122) TALADROS 216.00 0.55 41.23 #REF!
REND AVANCE X DISPARO: ML #REF! #REF! #REF! #REF! #REF! #REF! EXABLOCK 7/8" X 7" (276) TALADROS 78.00 0.16 4.38 #REF!
#REF! #REF! #REF! #REF! #REF! CORDON DETONANTE 5P MTS 40.00 0.22 3.04 #REF!
#REF! #REF! #REF! #REF! #REF! EXSANEL 4.80 MTL PZAS 38.00 1.33 17.49 #REF!
-
RAMPA
03309 RAMPA 4.0M X 3.5 M CON JUMBO - G MTS $ 232.91 Err:509 Err:509 Err:509 Semexa 45% 1-1/8'' x 12'' (122) Cart TALADROS 309.00 0.55 42.53 Semexa 45% 1-1/8'' x 12'' (122) Cart TALADROS 283.00 0.55 54.01 11.49
REND AVANCE X DISPARO: ML 4.00 Exsablock 7/8" x 7" (276) Cart TALADROS 70.00 0.16 2.87 EXADIT 45% 7/8" X 7" (328) TALADROS 78.00 0.20 5.28 2.41
CORDON DETONANTE 5P MTS 13.00 0.00 0.00 CORDON DETONANTE 5P MTS 40.00 0.22 3.04 3.04
RAMPA
EXSANEL 4.20 MTL PZAS 53.00 1.13 15.00 EXSANEL 4.80 MTL PZAS 44.00 1.33 20.25 5.25
-
Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 #REF! #REF! #REF! #REF! #REF! Semexa 45% 1-1/8'' x 12'' (122) Cart TALADROS 326.00 0.55 62.22 #REF!
REND AVANCE X DISPARO: ML #REF! #REF! #REF! #REF! #REF! #REF! EXADIT 45% 7/8" X 7" (328) TALADROS 84.00 0.20 5.69 #REF!
#REF! #REF! #REF! #REF! #REF! CORDON DETONANTE 5P MTS 41.00 0.22 3.12 #REF!
#REF! #REF! #REF! #REF! #REF! EXSANEL 4.80 MTL PZAS 46.00 1.33 21.17 #REF!
-
Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Semexa 45% 1-1/8'' x 12'' (122) Cart TALADROS 209.00 0.55 38.40 Semexa 45% 1-1/8'' x 12'' (122) Cart TALADROS 209.00 0.55 38.57 0.17
REND AVANCE X DISPARO: ML 3.00 Exsablock 7/8" x 7" (276) Cart TALADROS 74.00 0.16 4.05 Semexa 45% 1-1/8'' x 12'' (122) Cart TALADROS 146.00 0.55 26.94 22.89
EXSABLOCK 1-1/8 X 8 (160) Cart TALADROS 146.00 0.00 0.00 EXADIT 45% 7/8" X 7" Corona TALADROS 74.00 0.20 4.85 4.85
CORDON DETONANTE 5P MTS 0.00 0.00 0.00 CORDON DETONANTE 5P MTS 0.00 0.22 3.02 3.02
EXANEL 4.2 Mts PZAS 0.00 1.13 17.00 EXANEL 4.8 Mts PZAS 0.00 1.33 20.02 3.02
-
Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 #REF! #REF! #REF! #REF! #REF! Exsablock 7/8" x 7" (276) Cart Pza 235.20 0.16 38.29 #REF!
REND AVANCE X DISPARO: ML #REF! EXSABLOCK 7/8" X 7" (276) Pza 33.60 0.16 5.47 5.47
#REF! #REF! #REF! #REF! #REF! EXADIT 45% 7/8" X 7" (328) Pza 75.60 0.20 14.84 #REF!
#REF! #REF! #REF! #REF! #REF! EXSANEL 3.0m Pza. 47.00 1.04 49.10 #REF!
#REF! #REF! #REF! #REF! #REF! CORDON DETONANTE 5P Mts. 15.00 0.22 3.31 #REF!
-
Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 #REF! #REF! #REF! #REF! #REF! Semexa 45% 1-1/8'' x 12'' (122) Cart TALADROS 371.00 0.55 68.29 #REF!
REND AVANCE X DISPARO: ML #REF! #REF! #REF! #REF! #REF! #REF! EXADIT 45% 7/8" X 7" (328) TALADROS 78.00 0.20 5.17 #REF!
#REF! #REF! #REF! #REF! #REF! CORDON DETONANTE 5P MTS 40.00 0.22 2.94 #REF!
#REF! #REF! #REF! #REF! #REF! EXSANEL 4.80 MTL PZAS 48.00 1.33 21.30 #REF!
-
Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 #REF! #REF! #REF! #REF! #REF! SEMEXSA 45% 1 1/8" X 12" (122) TALADROS 281.00 0.55 59.75 #REF!
REND AVANCE X DISPARO: ML #REF! #REF! #REF! #REF! #REF! #REF! EXABLOCK 7/8" X 7" (276) TALADROS 75.00 0.16 4.70 #REF!
#REF! #REF! #REF! #REF! #REF! CORDON DETONANTE 5P MTS 40.00 0.22 3.39 #REF!
#REF! #REF! #REF! #REF! #REF! EXSANEL 4.80 MTL PZAS 47.00 1.33 24.09 #REF!
-
Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 #REF! #REF! #REF! #REF! #REF! SEMEXSA 45% 1 1/8" X 12" (122) TALADROS 380.00 0.55 69.87 #REF!
REND AVANCE X DISPARO: ML #REF! #REF! #REF! #REF! #REF! #REF! EXABLOCK 7/8" X 7" (276) TALADROS 90.00 0.16 4.87 #REF!
#REF! #REF! #REF! #REF! #REF! CORDON DETONANTE 5P MTS 40.00 0.22 2.93 #REF!
#REF! #REF! #REF! #REF! #REF! EXSANEL 4.80 MTL PZAS 49.00 1.33 21.72 #REF!
-
Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 #REF! #REF! #REF! #REF! #REF! Exsablock 7/8" x 7" (276) Cart Pza. 60.00 0.16 9.77 #REF!
REND AVANCE X DISPARO: ML #REF! EXSABLOCK 7/8" X 7" (276) Pza. 0.00 0.16 0.00 0.00
#REF! #REF! #REF! #REF! #REF! EXADIT 45% 7/8" X 7" (328) Pza. 50.00 0.20 9.81 #REF!
#REF! #REF! #REF! #REF! #REF! EXSANEL 3.0 m Pza. 22.00 1.04 22.98 #REF!
#REF! #REF! #REF! #REF! #REF! CORDON DETONANTE 5P Mts. 10.00 0.22 2.20 #REF!
-
Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 #REF! #REF! #REF! #REF! #REF! Exsablock 7/8" x 7" (276) Cart Unid. 70.00 0.16 11.40 #REF!
REND AVANCE X DISPARO: ML #REF! EXSABLOCK 7/8" X 7" (276) Unid. 0.00 0.16 0.00 0.00
CHIMENEA #REF! #REF! #REF! #REF! #REF! EXADIT 45% 7/8" X 7" (328) Unid. 40.00 0.20 7.85 #REF!
CONVENCIONAL #REF! #REF! #REF! #REF! #REF! EXSANEL 3.0m Unid. 19.00 1.04 19.85 #REF!
#REF! #REF! #REF! #REF! #REF! CORDON DETONANTE 5P Mts. 10.00 0.22 2.20 #REF!
-
Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 #REF! #REF! #REF! #REF! #REF! Exsablock 7/8" x 7" (276) Cart Unid. 50.00 0.16 8.14 #REF!
REND AVANCE X DISPARO: ML #REF! EXSABLOCK 7/8" X 7" (276) Unid. 0.00 0.16 0.00 0.00
#REF! #REF! #REF! #REF! #REF! EXADIT 45% 7/8" X 7" (328) Unid. 20.00 0.20 3.92 #REF!
#REF! #REF! #REF! #REF! #REF! EXSANEL 3.0m Unid. 14.00 1.04 14.63 #REF!
#REF! #REF! #REF! #REF! #REF! CORDON DETONANTE 5P Mts. 10.00 0.22 2.20 #REF!
-
Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 #REF! #REF! #REF! #REF! #REF! Exsablock 7/8" x 7" (276) Cart Pza. 66.00 0.16 10.75 #REF!
REND AVANCE X DISPARO: ML #REF! #REF! #REF! #REF! #REF! #REF! EXADIT 45% 7/8" X 7" (328) Pza. 30.00 0.20 5.89 #REF!
#REF! #REF! #REF! #REF! #REF! EXSANEL 3.0 m Pza. 17.00 1.04 17.76 #REF!
#REF! #REF! #REF! #REF! #REF! CORDON DETONANTE 5P Mts 4.00 0.22 0.88 #REF!
-
SUBNIVEL
Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 #REF! #REF! #REF! #REF! #REF! Exsablock 7/8" x 7" (276) Cart Pza. 66.00 0.16 10.75 #REF!
REND AVANCE X DISPARO: ML #REF! #REF! #REF! #REF! #REF! #REF! EXADIT 45% 7/8" X 7" (328) Pza. 30.00 0.20 5.89 #REF!
#REF! #REF! #REF! #REF! #REF! EXSANEL 3.0 m Pza. 17.00 1.04 17.76 #REF!
#REF! #REF! #REF! #REF! #REF! CORDON DETONANTE 5P Mts 4.00 0.22 0.88 #REF!
-
Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 #REF! #REF! #REF! #REF! #REF! Semexa 45% 1-1/8'' x 12'' (122) Cart TALADROS 272.00 0.55 0.34 #REF!
REND TON X DISPARO: TMS #REF! #REF! #REF! #REF! #REF! #REF! EXABLOC 7/8" X 7" Corona TALADROS 198.00 0.16 0.07 #REF!
#REF! #REF! 26.00 #REF! #REF! CORDON DETONANTE 5P MTS 50.00 0.22 0.03 #REF!
#REF! #REF! 67.00 #REF! #REF! EXANEL 4.8 Mts PZAS 67.00 1.33 0.20 #REF!
-
Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 #REF! #REF! #REF! #REF! #REF! Semexa 45% 1-1/8'' x 12'' (122) Cart TALADROS 360.00 0.55 0.73 #REF!
REND TON X DISPARO: TMS #REF! #REF! #REF! #REF! #REF! #REF! EXABLOC 7/8" X 7" Corona TALADROS 75.00 0.16 0.05 #REF!
#REF! #REF! 22.00 #REF! #REF! CORDON DETONANTE 5P MTS 45.00 0.22 0.04 #REF!
#REF! #REF! 55.00 #REF! #REF! EXANEL 4.8 Mts PZAS 55.00 1.33 0.27 #REF!
-
Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 #REF! #REF! #REF! #REF! #REF! Semexa 45% 1-1/8'' x 12'' (122) Cart TALADROS 80.00 0.55 0.33 #REF!
REND TON X DISPARO: TMS #REF! #REF! #REF! #REF! #REF! #REF! EXABLOC 7/8" X 7" Corona TALADROS 102.00 0.16 0.13 #REF!
#REF! #REF! 14.00 #REF! #REF! CORDON DETONANTE 5P MTS 45.00 0.22 0.07 #REF!
#REF! #REF! 27.00 #REF! #REF! EXANEL 4.8 Mts PZAS 27.00 1.33 0.27 #REF!
-
Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 #REF! #REF! #REF! #REF! #REF! EXADIT 45% 7/8" X 7" (328) uni 75.00 0.20 14.72 #REF!
REND TON X DISPARO: TMS #REF! #REF! #REF! #REF! #REF! #REF! GUIA ENSAMBLADA 2.4 MTL - CARMEX (300) Pza 2.00 0.82 1.63 #REF!
#REF! #REF! #REF! #REF! #REF! Exsanel 3.0 mts N 288 (200) Pza 15.00 1.04 15.67 #REF!
#REF! #REF! #REF! #REF! #REF! CORDON DETONANTE 5P mts 10.00 0.22 2.20 #REF!
-
Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 #REF! #REF! #REF! #REF! #REF! EXADIT 45% 7/8" X 7" (328) uni 60.00 0.20 11.77 #REF!
REND TON X DISPARO: TMS #REF! #REF! #REF! #REF! #REF! #REF! Exsanel 3.0 mts N 288 (200) Pza 12.00 1.04 12.54 #REF!
ROTURA TAJOS
#REF! #REF! #REF! #REF! #REF! CORDON DETONANTE 5P mts 6.00 0.22 1.32 #REF!
-
Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 #REF! #REF! #REF! #REF! #REF! EXADIT 45% 7/8" X 7" (328) uni 65.00 0.20 12.76 #REF!
REND TON X DISPARO: TMS #REF! #REF! #REF! #REF! #REF! #REF! GUIA ENSAMBLADA 2.4 MTL - CARMEX (300) Pza 2.00 0.82 1.63 #REF!
#REF! #REF! #REF! #REF! #REF! Exsanel 3.0 mts N 288 (200) Pza 13.00 1.04 13.58 #REF!
#REF! #REF! #REF! #REF! #REF! CORDON DETONANTE 5P mts 10.00 0.22 2.20 #REF!
-
Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 #REF! #REF! #REF! #REF! #REF! EXADIT 45% 7/8" X 7" (328) uni 90.00 0.20 17.66 #REF!
REND TON X DISPARO: TMS #REF! #REF! #REF! #REF! #REF! #REF! GUIA ENSAMBLADA 2.4 MTL - CARMEX (300) Pza 2.00 0.82 1.63 #REF!
#REF! #REF! #REF! #REF! #REF! Exsanel 3.0 mts N 288 (200) Pza 15.00 1.04 15.67 #REF!
#REF! #REF! #REF! #REF! #REF! CORDON DETONANTE 5P mts 10.00 0.22 2.20 #REF!
-
Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 #REF! #REF! #REF! #REF! #REF! EXADIT 45% 7/8" X 7" (328) uni 30.00 0.20 5.89 #REF!
REND TON X DISPARO: TMS #REF! #REF! #REF! #REF! #REF! #REF! GUIA ENSAMBLADA 2.4 MTL - CARMEX (300) Pza 2.00 0.82 1.63 #REF!
#REF! #REF! #REF! #REF! #REF! Exsanel 3.0 mts N 288 (200) Pza 6.00 1.04 6.27 #REF!
#REF! #REF! #REF! #REF! #REF! CORDON DETONANTE 5P mts 5.00 0.22 1.10 #REF!
-
Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 #REF! #REF! #REF! #REF! #REF! EXADIT 45% 7/8" X 7" (328) uni 55.00 0.20 10.79 #REF!
REND TON X DISPARO: TMS #REF! #REF! #REF! #REF! #REF! #REF! GUIA ENSAMBLADA 2.4 MTL - CARMEX (300) Pza 2.00 0.82 1.63 #REF!
#REF! #REF! #REF! #REF! #REF! Exsanel 3.0 mts N 288 (200) Pza 11.00 1.04 11.49 #REF!
#REF! #REF! #REF! #REF! #REF! CORDON DETONANTE 5P mts 5.00 0.22 1.10 #REF!
-
04238 CHIMENEA SECCION 2M X 2M ALIMAK - SE MTS $ 559.35 $ 590.20 $ -30.85 -5.23% SEMEXSA 45% 7/8" X 7" (316) Cart 128.00 0.21 26.48 Semexa 45% 1-1/8'' x 12'' (122) Cart 128.00 0.55 70.77 44.28
REND AVANCE X DISPARO: ML 2.00 Exsablock 7/8" x 7" (276) Cart 77.00 0.16 12.54 Exadit 45% , 7/8" x 7" 77.00 0.20 15.11 2.57
5.2. CORDON DETONANTE 10.00 0.22 2.20 5.2. CORDON DETONANTE 25.00 0.22 5.51 3.31
5.4. EXSANEL 3.0 MTS 27.00 1.04 28.21 5.4. EXSANEL 3.0 MTS 27.00 1.04 28.21 0.00
-
04239 CHIMENEA SECCION : 2.5 x 2.5 m ALIMAK - S MTS $ 587.60 $ 627.91 $ -40.31 -6.42% SEMEXSA 45% 7/8" X 7" (316) Cart 160.00 0.21 33.11 Semexa 45% 1-1/8'' x 12'' (122) Cart 160.00 0.55 88.46 55.36
REND AVANCE X DISPARO: ML 1.95 Exsablock 7/8" x 7" (276) Cart 104.00 0.16 16.93 Exadit 45% , 7/8" x 7" 104.00 0.20 20.41 3.48
5.2. CORDON DETONANTE 10.00 0.22 2.20 5.2. CORDON DETONANTE 33.00 0.22 7.28 5.07
5.4. EXSANEL 3.0 MTS 33.00 1.04 34.48 5.4. EXSANEL 3.0 MTS 33.00 1.04 34.48 0.00
-
04240 CHIMENEA SECCION : 2.5 x 2.5 m. (ALTA DIF MTS $ 773.47 $ 817.36 $ -43.89 -5.37% SEMEXSA 45% 7/8" X 7" (316) Cart 130.00 0.21 26.90 Semexa 45% 1-1/8'' x 12'' (122) Cart 130.00 0.55 71.87 44.98
CHIMENEA REND AVANCE X DISPARO: ML 1.50 Exsablock 7/8" x 7" (276) Cart 104.00 0.16 16.93 Exadit 45% , 7/8" x 7" 104.00 0.20 20.41 3.48
ALIMAK 5.2. CORDON DETONANTE 10.00 0.22 2.20 5.2. CORDON DETONANTE 33.00 0.22 7.28 5.07
5.4. EXSANEL 3.0 MTS 33.00 1.04 34.48 5.4. EXSANEL 3.0 MTS 33.00 1.04 34.48 0.00
-
04243 CHIMENEA SECCION : 3.0 x 3.0 m ALIMAK - S MTS $ 706.90 $ 750.80 $ -43.89 -5.85% SEMEXSA 45% 7/8" X 7" (316) Cart 170.00 0.21 35.17 Semexa 45% 1-1/8'' x 12'' (122) Cart 170.00 0.55 93.99 58.82
REND AVANCE X DISPARO: ML 1.90 Exsablock 7/8" x 7" (276) Cart 104.00 0.16 16.93 Exadit 45% , 7/8" x 7" 104.00 0.20 20.41 3.48
5.2. CORDON DETONANTE 10.00 0.22 2.20 5.2. CORDON DETONANTE 35.00 0.22 7.72 5.51
5.4. EXSANEL 3.0 MTS 35.00 1.04 36.56 5.4. EXSANEL 3.0 MTS 35.00 1.04 36.56 0.00
-
04244 CHIMENEA SECCION : 3.0 x 3.0 m (GRADO DI MTS $ 776.95 $ 820.84 $ -43.89 -5.35% SEMEXSA 45% 7/8" X 7" (316) Cart 170.00 0.21 35.17 Semexa 45% 1-1/8'' x 12'' (122) Cart 170.00 0.55 93.99 58.82
REND AVANCE X DISPARO: ML 1.90 Exsablock 7/8" x 7" (276) Cart 104.00 0.16 16.93 Exadit 45% , 7/8" x 7" 104.00 0.20 20.41 3.48
5.2. CORDON DETONANTE 10.00 0.22 2.20 5.2. CORDON DETONANTE 35.00 0.22 7.72 5.51
5.4. EXSANEL 3.0 MTS 35.00 1.04 36.56 5.4. EXSANEL 3.0 MTS 35.00 1.04 36.56 0.00
AVANCE
REND
CODIGO DESCRIPCION UNIDAD 02453
MADERA
DET-3 TALADROS CARGADOS CANTIDAD #REF!
DET-4 TALADROS PERFORADOS CANTIDAD #REF!
DET-6 PIES PERFORADOS FTS #REF!
X3 MAESTRO PERFORISTA / WINCHER / PALERO TAREAS
PERFORADORA MANUAL
ALQ-1 PERFORADORA JACK LEG FTS #REF!
G-RRHH-1 RELLENO HIDRAULICO TAREAS
RELLENO DETRITICO
TIEMPO DE CICLO H/DISP 2.00
LONG BARRA DE EXTEN PIES #REF!
EFIC DE PERF % #REF!
LONG PERFORACION MT #REF!
EFIC.AVANCE % #REF!
LONG DE AVANCE EFECTIVA MT #REF!
DURACION GUARDIA H 7.00
GUARDIAS/DIA GDA/D 2.00
PRODUCCION/DIA M/D #REF!
ANCHO LABOR Mt 2.00
ALTO LABOR Mt 2.00
LONGITUD Mt #REF!
SOBREROTURA % 13%
VOLUMEN TOTAL Mt3 #REF!
DENSIDAD MATERIAL Tons/Mt3 2.50
TONELAJE Tons/Disp #REF!
AVANCE
CRUCERO 2.40X2.40 CON CRUCERO 2.70X2.70 CON CRUCERO 3.0X3.0 CON PRECORTE CRUCERO CRUCERO 3.00 X 3.50 CRUCERO 3.50 X 3.50 CRUCERO 4.00 X 3.50 CON CRUCERO 4.00 X 4.00 CON CRUCERO 4.50 X 4.20 CON RECORTE CRUCERO 5.00 X PRECORTE - RAMPA DE DESARROLLO RAMPA DE DESARROLLO RAMPA DE DESARROLLO RAMPA 4.20 X 3.50 CON RAMPA DESARROLLO 4.50 RAMPA 4.50 X 4.20 CON CHIMENEA 3.20 X 1.50
CRUCERO 2X2 CON JACK CRUCERO 3.50 X 3.50 CRUCERO 3.50 X 3.50 CON CRUCERO 4.50 X 4.20 CON RECORTE CRUCERO 4.50 X GALERIA 2.40 X 2.40 JACK GAL/CRUCERO 3.00 X PRECORTE - RP/XC 4.00 X PRECORTE RAMPA 3.00 X RAMPA 3.50 X 3.50 Y PRECORTE RAMPA 3.50 X RAMPA 4.00 X 3.50 Y RAMPA 4.00 X 4.00 CON RAMPA 4.50 X 4.20 CON PRECORTE - RAMPA 4.50
JACK LEG - SCOOP 2.5 JACK LEG - SCOOP 2.5 JACK LEG - SCOOP 2.5 3.0X3.0 CON JACK LEG - CON JACK LEG 6" Y SCOOP 2.5 YD3 ACARREO JUMBO Y SCOOP JUMBO Y LIMPIEZA JUMBO CON LIMPIEZA 4.00 CON JUMBO Y GAL/CRUCERO 3.50 X 3.0 X 3.0 SCOOP 2.5YD 3.0 X 3.0 JACK LEG Y 3.50 X 3.50 SCOOP 2.5YD LIMPIEZA SCOOP Y X 4.20 JACK LEG Y SCOOP JUMBO - ALTA SIN SCOOP - TOLVA
LEG - SCOOP 2.5 YDS3 JUMBO JUMBO ALTA DIFICULTAD JUMBO 4.20 CON JUMBO LEG Y LIMPIEZA SCOOP 3.00 JUMBO 3.50 CON JUMBO 3.00 JACK LEG 2YD3 - 150 JUMBO 3.50 Y JUMBO JUMBO JUMBO JUMBO X 4.20 CON JUMBO
YDS3 YDS3 YDS3 SCOOP 2.5 YD3 ACARREO 150 M LIMPIEZA SCOOP SCOOP ALTA DIFICULTAD LIMPIEZA SCOOP 3.50 JUMBO ACARREO 150 - ZZ LIMPIEZA SCOOP ACARREO 100 - ZZ JUMBO 2YD3 - 150 DIFICULTAD HASTA 30 MT
02449 02448 02454 02446 02447 02455 02444 02443 02442 02450 02459 02439 02451 02425 02452 02456 02455 02441 03310 03312 03314 02457 03313 03311 03317 03309 03318 02458 03308 03307 03316 03315 04260
#REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 53 #REF! #REF! #REF! #REF! #REF! #REF!
#REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 48 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 57 #REF! 48 #REF! #REF! #REF! #REF! #REF!
6 6 6 6 6 #REF! #REF! #REF! #REF! #REF! #REF! #REF! 12 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 12 #REF! 14 #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! #REF! #REF! 1.00 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 1.00 #REF! 1.00 #REF! #REF! #REF! #REF! #REF!
#REF! #REF! #REF! #REF! #REF! 1.00 #REF! #REF! #REF! #REF! #REF! #REF! #REF! 1.00 #REF! 1.00 #REF! #REF! #REF! #REF!
#REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 1.00 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 1.00 #REF! 1.00 #REF! #REF! #REF! #REF!
#REF! #REF! #REF! #REF! #REF! 3.00 #REF! #REF! #REF! #REF! #REF! #REF! #REF! 2.00 #REF! 1.00 #REF! #REF! #REF! #REF!
#REF! #REF! 1.00 #REF! #REF!
#REF! #REF! #REF! #REF! #REF! #REF! #REF! 2.00 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 2.00 #REF! 2.00 #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! #REF! #REF! #REF! 4.00 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 5.00 #REF! 4.00 #REF! #REF! #REF! #REF!
#REF! #REF!
#REF! #REF!
#REF! #REF! #REF! #REF! #REF! 10.00 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 12.00 #REF! 10.00 #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! #REF! #REF! #REF! #REF!
#REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 16.30 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 13.50 #REF! 14.70 #REF! #REF! #REF! #REF!
#REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
#REF! #REF! #REF! #REF! #REF! 159.11 #REF! #REF! #REF! #REF! #REF! #REF! #REF! 189.34
196.34 #REF! #REF! #REF! #REF!
#REF!
#REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
#REF! #REF! #REF! #REF! #REF! 152.74 #REF! #REF! #REF! #REF! #REF! #REF! #REF! 183.47 #REF! 178.20 #REF! #REF! #REF!
#REF! #REF! #REF! #REF! #REF! 159.11 #REF! #REF! #REF! #REF! #REF! #REF! #REF! 196.34 #REF! 189.34 #REF! #REF! #REF!
#REF! #REF! #REF! #REF! #REF! 6.36 #REF! #REF! #REF! #REF! #REF! #REF! #REF! 12.87 #REF! 11.14 #REF! #REF! #REF!
#REF! #REF! #REF! #REF! #REF! 6.36 #REF! #REF! #REF! #REF! #REF! #REF! #REF! 12.87 #REF! 11.14 #REF! #REF! #REF!
#REF! #REF! #REF! #REF! 152.74 #REF! #REF! #REF! #REF! #REF! #REF! #REF! 183.47 178.20 #REF! #REF! #REF!
#REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 16.00 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 13.00 #REF! 14.00 #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! #REF! #REF! 2.00 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 2.00 #REF! 2.00 #REF! #REF! #REF! #REF! #REF!
#REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
#REF! #REF! #REF! #REF! #REF! 46.00 #REF! #REF! #REF! #REF! #REF! #REF! #REF! 53.00 #REF! 45.00 #REF! #REF! #REF!
#REF! #REF! #REF!
#REF! #REF! #REF! #REF! #REF! 266.00 #REF! #REF! #REF! #REF! #REF! #REF! #REF! 309.00 #REF! 283.00 #REF! #REF! #REF!
#REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 68.00 #REF! #REF! #REF! #REF! #REF! #REF! 70.00 #REF! 146.00 #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! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 6.00 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 5.00 #REF! 8.00 #REF! #REF! #REF! #REF! #REF!
#REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 2.00 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 2.00 #REF! 1.00 #REF! #REF! #REF! #REF! 0.00
1.00 1.00 1.00 1.00 1.00 #REF! 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00
#REF! #REF! #REF! #REF! #REF! #REF! Err:509 #REF! 5.00 #REF! #REF! #REF! #REF!
#REF! #REF! #REF! #REF! #REF! 2.15 #REF! #REF! #REF! #REF! #REF! #REF! #REF! 3.50 #REF! 2.30 #REF! #REF! #REF!
#REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 12.00 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 15.00 #REF! 12.00 #REF! #REF! #REF! #REF! #REF!
#REF! #REF! #REF! #REF! #REF! #REF! 2.00 3.21 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 2.00 #REF! 3.21 #REF! #REF! #REF! #REF!
#REF! #REF! #REF! #REF! #REF! #REF! 12.00 12.00 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 12.00 #REF! 14.00 #REF! #REF! #REF! #REF!
#REF! #REF! #REF! #REF! #REF! #REF! 87% 87% #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 0.88 #REF! 0.87 #REF! #REF! #REF! #REF!
#REF! #REF! #REF! #REF! #REF! #REF! 3.18 3.18 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 3.22 #REF! 3.71 #REF! #REF! #REF! #REF!
#REF! #REF! #REF! #REF! #REF! #REF! 81% 83% #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 0.90 #REF! 0.81 #REF! #REF! #REF! #REF!
#REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 2.58 2.64 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 4.00 #REF! 3.00 #REF! #REF! #REF! #REF!
7.00 7.00 7.00 7.00 #REF! #REF! #REF! #REF! #REF! 7.00 11.00 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 6.00 #REF! 11.00 #REF! #REF! #REF! #REF!
2.00 2.00 2.00 2.00 #REF! #REF! #REF! #REF! #REF! 2.00 2.00 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 2.00 #REF! 2.00 #REF! #REF! #REF! #REF!
#REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 10.31 10.56 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 16.00 #REF! 11.98 #REF! #REF! #REF! #REF!
2.00 2.40 2.70 3.00 3.00 3.00 #REF! 3.50 #REF! #REF! #REF! 3.50 4.50 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 5.00 #REF! 4.50 #REF! #REF! #REF! #REF!
2.00 2.40 2.70 3.00 3.00 3.50 #REF! 3.50 #REF! #REF! #REF! 3.50 4.20 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 4.50 #REF! 3.50 #REF! #REF! #REF! #REF!
#REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 3.00 2.64 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 3.00 #REF! 3.00 #REF! #REF! #REF! #REF!
13% 13% 13% 13% 13% #REF! #REF! #REF! #REF! #REF! #REF! 13% 6% #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 0.12 #REF! 0.06 #REF! #REF! #REF! #REF!
#REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 41.61 53.01 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 75.67 #REF! 50.11 #REF! #REF! #REF! #REF!
2.50 2.50 2.50 2.50 2.50 #REF! #REF! #REF! #REF! #REF! #REF! 2.65 2.65 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 2.65 #REF! 2.65 #REF! #REF! #REF! #REF!
#REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 110.26 140.48 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 200.54 #REF! 132.80 #REF! #REF! #REF! #REF!
ROTURA
04261 04262 05520 05521 06544 06543 06542 06540 06537 06545 06539 06538 06546 dat
#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! #REF!
#REF! #REF! #REF! #REF! #REF! 6 6 6 6 8 #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! #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! #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! #REF! #REF! #REF!
#REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
#REF! 0.00 #REF! #REF! #REF! #REF! #REF! 1.50 #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! #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! #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! #REF! #REF! #REF! #REF!
#REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
#REF! #REF! #REF! #REF!
#REF!
#REF! #REF! #REF! #REF!
126
#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! #REF! #REF! #REF! #REF! #REF! #REF!
0.00 0.00 #REF! 0.00 #REF! #REF! #REF! #REF! 0.00 #REF! 0.00 0.00 #REF! #REF!
1.00 1.00 1.00 1.00 #REF!
1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 9
#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! #REF!
#REF! #REF! #REF! #REF! #REF! #REF! #REF!
#REF! #REF! #REF! #REF! #REF!
1.00 1.00 1.00 1.00 #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!
#REF! #REF! #REF! #REF!
#REF! #REF! #REF! #REF!
#REF! #REF! #REF! #REF!
#REF! #REF! #REF! #REF!
#REF! #REF! #REF! 6.00 #REF!
#REF! #REF! #REF! 4.50 #REF!
#REF! #REF! #REF! 0.00 #REF!
#REF! #REF! #REF! 12% #REF!
#REF! #REF! #REF! 0.00 #REF!
#REF! #REF! #REF! 3.00 #REF!
#REF! #REF! #REF! 0.00 #REF!
INDICE DE PRECIOS UNITARIOS
PRECIOS DE EXTRACCION
COD DESCRIPCION U.M. N° PAG
Err:509 Err:509 Err:509 12
Err:509 Err:509 Err:509 13
Err:509 Err:509 Err:509 14
Err:509 Err:509 Err:509 15
PRECIOS DE AVANCES
COD DESCRIPCION U.M. N° PAG
Err:509 Err:509 Err:509 17
Err:509 Err:509 Err:509 18
Err:509 Err:509 Err:509 19
Err:509 Err:509 Err:509 20
Err:509 Err:509 Err:509 21
Err:509 Err:509 Err:509 22
Err:509 Err:509 Err:509 23
Err:509 Err:509 Err:509 24
Err:509 Err:509 Err:509 25
Err:509 Err:509 Err:509 26
Err:509 Err:509 Err:509 27
Err:509 Err:509 Err:509 28
Err:509 Err:509 Err:509 29
Err:509 Err:509 Err:509 30
Err:509 Err:509 Err:509 31
Err:509 Err:509 Err:509 32
Err:509 Err:509 Err:509 33
Err:509 Err:509 Err:509 34
Err:509 Err:509 Err:509 35
Err:509 Err:509 Err:509 36
Err:509 Err:509 Err:509 37
Err:509 Err:509 Err:509 38
Err:509 Err:509 Err:509 39
Err:509 Err:509 Err:509 40
Err:509 Err:509 Err:509 41
Err:509 Err:509 Err:509 42
03309 RAMPA 4.0M X 3.5 M CON JUMBO - G MTS 43
Err:509 Err:509 Err:509 44
Err:509 Err:509 Err:509 45
Err:509 Err:509 Err:509 46
Err:509 Err:509 Err:509 47
Err:509 Err:509 Err:509 48
Err:509 Err:509 Err:509 49
Err:509 Err:509 Err:509 50
Err:509 Err:509 Err:509 51
Err:509 Err:509 Err:509 52
Err:509 Err:509 Err:509 53
Err:509 Err:509 Err:509 54
PRECIOS DE ROTURA
COD DESCRIPCION U.M. N° PAG
Err:509 Err:509 Err:509 56
Err:509 Err:509 Err:509 57
Err:509 Err:509 Err:509 58
Err:509 Err:509 Err:509 59
Err:509 Err:509 Err:509 60
Err:509 Err:509 Err:509 61
Err:509 Err:509 Err:509 62
Err:509 Err:509 Err:509 63
Err:509 Err:509 Err:509 64
Página 28
INDICE DE PRECIOS UNITARIOS
PRECIOS DE SOSTENIMIENTO
COD DESCRIPCION U.M. N° PAG
Err:509 Err:509 Err:509 66
Err:509 Err:509 Err:509 67
Err:509 Err:509 Err:509 68
Err:509 Err:509 Err:509 69
Err:509 Err:509 Err:509 70
Err:509 Err:509 Err:509 71
Err:509 Err:509 Err:509 72
Err:509 Err:509 Err:509 73
Err:509 Err:509 Err:509 74
Err:509 Err:509 Err:509 75
Err:509 Err:509 Err:509 76
Err:509 Err:509 Err:509 77
Err:509 Err:509 Err:509 78
Err:509 Err:509 Err:509 79
Err:509 Err:509 Err:509 80
Err:509 Err:509 Err:509 81
Err:509 Err:509 Err:509 82
Err:509 Err:509 Err:509 83
Err:509 Err:509 Err:509 84
Err:509 Err:509 Err:509 85
Err:509 Err:509 Err:509 86
Err:509 Err:509 Err:509 87
Err:509 Err:509 Err:509 88
Err:509 Err:509 Err:509 89
Err:509 Err:509 Err:509 90
Err:509 Err:509 Err:509 91
Err:509 Err:509 Err:509 92
Err:509 Err:509 Err:509 93
Err:509 Err:509 Err:509 94
Err:509 Err:509 Err:509 95
Err:509 Err:509 Err:509 96
Err:509 Err:509 Err:509 97
Err:509 Err:509 Err:509 98
Err:509 Err:509 Err:509 99
Err:509 Err:509 Err:509 100
Err:509 Err:509 Err:509 101
Err:509 Err:509 Err:509 102
Err:509 Err:509 Err:509 103
Err:509 Err:509 Err:509 104
Err:509 Err:509 Err:509 105
Err:509 Err:509 Err:509 106
Err:509 Err:509 Err:509 107
Err:509 Err:509 Err:509 108
Err:509 Err:509 Err:509 109
Err:509 Err:509 Err:509 110
Err:509 Err:509 Err:509 111
Err:509 Err:509 Err:509 112
Err:509 Err:509 Err:509 113
Err:509 Err:509 Err:509 114
Err:509 Err:509 Err:509 115
Err:509 Err:509 Err:509 116
Err:509 Err:509 Err:509 117
Err:509 Err:509 Err:509 118
Err:509 Err:509 Err:509 119
Err:509 Err:509 Err:509 120
Err:509 Err:509 Err:509 121
Err:509 Err:509 Err:509 122
Err:509 Err:509 Err:509 123
Err:509 Err:509 Err:509 124
Err:509 Err:509 Err:509 125
Err:509 Err:509 Err:509 126
Err:509 Err:509 Err:509 127
Err:509 Err:509 Err:509 128
Err:509 Err:509 Err:509 129
Err:509 Err:509 Err:509 130
Err:509 Err:509 Err:509 131
Err:509 Err:509 Err:509 132
Err:509 Err:509 Err:509 133
Err:509 Err:509 Err:509 134
Err:509 Err:509 Err:509 135
Página 29
INDICE DE PRECIOS UNITARIOS
Página 30
INDICE DE PRECIOS UNITARIOS
PRECIOS DE SERVICIOS
COD DESCRIPCION U.M. N° PAG
Err:509 Err:509 Err:509 139
Err:509 Err:509 Err:509 140
Err:509 Err:509 Err:509 141
Err:509 Err:509 Err:509 142
Err:509 Err:509 Err:509 143
Err:509 Err:509 Err:509 144
Err:509 Err:509 Err:509 145
Err:509 Err:509 Err:509 146
Err:509 Err:509 Err:509 147
Err:509 Err:509 Err:509 148
Err:509 Err:509 Err:509 149
Err:509 Err:509 Err:509 150
Err:509 Err:509 Err:509 151
Err:509 Err:509 Err:509 152
Err:509 Err:509 Err:509 153
Err:509 Err:509 Err:509 154
Err:509 Err:509 Err:509 155
Err:509 Err:509 Err:509 156
Err:509 Err:509 Err:509 157
Err:509 Err:509 Err:509 158
Err:509 Err:509 Err:509 159
Err:509 Err:509 Err:509 160
Err:509 Err:509 Err:509 161
Err:509 Err:509 Err:509 162
Err:509 Err:509 Err:509 163
Err:509 Err:509 Err:509 163
Err:509 Err:509 Err:509 163
Err:509 Err:509 Err:509 163
Err:509 Err:509 Err:509 163
Err:509 Err:509 Err:509 163
Err:509 Err:509 Err:509 163
Err:509 Err:509 Err:509 163
Err:509 Err:509 Err:509 163
Err:509 Err:509 Err:509 163
Err:509 Err:509 Err:509 163
Err:509 Err:509 Err:509 163
Err:509 Err:509 Err:509 163
Err:509 Err:509 Err:509 163
Err:509 Err:509 Err:509 163
Err:509 Err:509 Err:509 163
Err:509 Err:509 Err:509 163
Err:509 Err:509 Err:509 163
Err:509 Err:509 Err:509 163
Err:509 Err:509 Err:509 163
Err:509 Err:509 Err:509 163
Err:509 Err:509 Err:509 163
Err:509 Err:509 Err:509 163
Err:509 Err:509 Err:509 163
Err:509 Err:509 Err:509 163
Err:509 Err:509 Err:509 163
Err:509 Err:509 Err:509 163
Página 31
LISTADO DE LOS PRECIOS UNITARIOS UNIFICADO SEPTIEM
EXTRACCION - LOCOCOMOTORA
COD DESCRIPCION
07151 #REF!
07150 #REF!
07153 #REF!
07133 #REF!
AVANCES
COD DESCRIPCION
#REF! #REF!
02449 #REF!
#REF! #REF!
02454 #REF!
02446 #REF!
02447 #REF!
#REF! #REF!
02444 #REF!
02443 #REF!
02442 #REF!
#REF! #REF!
02459 #REF!
02439 #REF!
02425 #REF!
#REF! #REF!
02456 #REF!
02445 #REF!
02441 #REF!
03310 #REF!
03312 #REF!
03314 #REF!
#REF! #REF!
03313 #REF!
03311 #REF!
03317 #REF!
03318 #REF!
03308 #REF!
03307 #REF!
03316 #REF!
03315 #REF!
04262 #REF!
04261 #REF!
04260 #REF!
05521 #REF!
05520 #REF!
03255 #REF!
03248 #REF!
03249 #REF!
02389 #REF!
02388 #REF!
02351 #REF!
01327 #REF!
05510 #REF!
05512 #REF!
ROTURA
COD DESCRIPCION
06540 #REF!
06537 #REF!
06545 #REF!
06539 #REF!
06538 #REF!
SOSTENIMIENTO CONVENCIONAL
COD DESCRIPCION
12830 #REF!
12831 #REF!
12832 #REF!
12829 #REF!
12828 #REF!
12827 #REF!
12826 #REF!
12835 #REF!
12834 #REF!
12833 #REF!
12837 CUADRO EN CHIMENEA 5'X5' - SIN ENCOSTILLADO
12836 CUADRO EN CHIMENEA 5'X5' - CON ENCOSTILLADO
12838 #REF!
12839 #REF!
12842 #REF!
12843 #REF!
12844 #REF!
12840 #REF!
12841 #REF!
12845 #REF!
12846 #REF!
12848 #REF!
12847 #REF!
12849 #REF!
12851 #REF!
12850 #REF!
12852 #REF!
12853 #REF!
12854 #REF!
12855 #REF!
12856 #REF!
12857 #REF!
12858 #REF!
12859 #REF!
12860 #REF!
12861 #REF!
12862 #REF!
12863 #REF!
12864 #REF!
12865 #REF!
12866 #REF!
12867 #REF!
12149 #REF!
12129 #REF!
12126 #REF!
12166 #REF!
12154 #REF!
12176 ENTABLADO DE MADERA SIN MALLA PARA RELLENO
SERVICIOS
COD DESCRIPCION
SOBRE DISTANCIA
08430 ACARREO CON SCOOP 50 M - ZZ
08431 ACARREO CON DUMPER MINERAL (12TON) 50 M - ZZ
08432 ACARREO CON DUMPER DESMONTE (12TON) 50 M - ZZ
08433 ACARREO CON DUMPER MINERAL (16TON) 50 M - ZZ
08434 ACARREO CON DUMPER DESMONTE (16TON) 50 M - ZZ
ARIOS UNIFICADO SEPTIEMBRE 2015
ANALISIS
U.S.$/TON
#REF!
U.S.$/TON
#REF!
U.S.$/TON
#REF!
U.S.$/TON
#REF!
U.S.$/TON
#REF!
U.S.$/TON
#REF!
U.S.$/TON
#REF!
U.S.$/TON
#REF!
U.S.$/MTS #REF!
U.S.$/MTS #REF!
U.S.$/MTS #REF!
U.S.$/MTS #REF!
U.S.$/MTS #REF!
U.S.$/MTS #REF!
U.S.$/MTS #REF!
U.S.$/MTS #REF!
U.S.$/MTS #REF!
U.S.$/MTS #REF!
U.S.$/MTS #REF!
U.S.$/MTS #REF!
U.S.$/MTS #REF!
U.S.$/MTS #REF!
U.S.$/MTS #REF!
U.S.$/MTS #REF!
U.S.$/MTS #REF!
U.S.$/MTS #REF!
U.S.$/MTS #REF!
U.S.$/MTS #REF!
U.S.$/MTS #REF!
U.S.$/MTS #REF!
U.S.$/MTS #REF!
U.S.$/MTS #REF!
U.S.$/MTS #REF!
U.S.$/MTS #REF!
U.S.$/MTS 232.91
U.S.$/MTS #REF!
U.S.$/MTS #REF!
U.S.$/MTS #REF!
U.S.$/MTS #REF!
U.S.$/MTS #REF!
U.S.$/MTS #REF!
U.S.$/MTS #REF!
U.S.$/MTS #REF!
U.S.$/MTS #REF!
U.S.$/MTS #REF!
U.S.$/MTS #REF!
U.S.$/MTS #REF!
U.S.$/MTS #REF!
U.S.$/MTS #REF!
U.S.$/MTS #REF!
U.S.$/MTS #REF!
U.S.$/MTS #REF!
U.S.$/MTS #REF!
U.S.$/MTS #REF!
U.S.$/MTS #REF!
U.S.$/TMS #REF!
U.S.$/TMS #REF!
U.S.$/TMS #REF!
U.S.$/TMS #REF!
U.S.$/TMS #REF!
U.S.$/TMS #REF!
U.S.$/TMS #REF!
U.S.$/TMS #REF!
U.S.$/TMS #REF!
U.S.$/TMS #REF!
U.S.$/TMS #REF!
UND PRECIO SEP '15
U.S.$/M2 #REF!
U.S.$/M2 #REF!
U.S.$/M2 #REF!
U.S.$/M2 1.28
U.S.$/M2 2.56
U.S.$/PZA #REF!
U.S.$/PZA #REF!
U.S.$/PZA #REF!
U.S.$/PZA #REF!
U.S.$/PZA #REF!
U.S.$/PZA #REF!
U.S.$/PZA #DIV/0!
U.S.$/PZA #DIV/0!
U.S.$/PZA #REF!
U.S.$/PZA #DIV/0!
U.S.$/PZA #REF!
U.S.$/PZA #REF!
U.S.$/PZA #REF!
U.S.$/PZA #REF!
U.S.$/PZA #REF!
U.S.$/M2 #REF!
#REF!
U.S.$/PZA #REF!
U.S.$/PZA #REF!
U.S.$/PZA #REF!
U.S.$/PZA #REF!
U.S.$/M2 #REF!
U.S.$/M2 #REF!
U.S.$/M2 #REF!
U.S.$/M2 #REF!
U.S.$/M2 #REF!
U.S.$/M2 #REF!
U.S.$/M2 #REF!
U.S.$/M2 #REF!
U.S.$/M2 #REF!
U.S.$/M2 #REF!
U.S.$/M2 #REF!
U.S.$/M2 #REF!
U.S.$/M2 #REF!
U.S.$/M2 #REF!
U.S.$/M2 #REF!
U.S.$/M2 #REF!
U.S.$/M2 #REF!
U.S.$/M2 #REF!
U.S.$/M2 #REF!
U.S.$/M2 #REF!
U.S.$/M2 #REF!
U.S.$/M2 #REF!
U.S.$/M2 #REF!
U.S.$/M2 #REF!
U.S.$/M2 #REF!
U.S.$/M2 #REF!
U.S.$/M2 #REF!
U.S.$/M2 #REF!
U.S.$/M2 #REF!
U.S.$/PZA #REF!
U.S.$/PZA #REF!
U.S.$/PZA #REF!
U.S.$/PZA #REF!
U.S.$/M3 Err:509
U.S.$/M3 Err:509
UND PRECIO SEP '15
U.S.$/PZA #REF!
U.S.$/PZA #REF!
U.S.$/PZA #REF!
U.S.$/PZA #REF!
U.S.$/PZA #REF!
U.S.$/PZA #REF!
U.S.$/PZA #REF!
U.S.$/PZA #REF!
U.S.$/PZA #REF!
U.S.$/PZA #REF!
U.S.$/PZA #REF!
U.S.$/PZA #REF!
U.S.$/PZA #REF!
U.S.$/PZA #REF!
U.S.$/PZA #REF!
U.S.$/PZA #REF!
U.S.$/PZA #REF!
U.S.$/PZA #REF!
U.S.$/PZA #REF!
U.S.$/PZA #REF!
U.S.$/PZA #REF!
U.S.$/PZA #REF!
U.S.$/PZA #REF!
U.S.$/PZA #REF!
U.S.$/PZA #REF!
U.S.$/PZA #REF!
U.S.$/PZA #REF!
U.S.$/PZA #REF!
U.S.$/PZA #REF!
U.S.$/PZA #REF!
U.S.$/PZA #REF!
U.S.$/PZA #REF!
U.S.$/PZA #REF!
U.S.$/PZA #REF!
U.S.$/PZA #REF!
U.S.$/M2 #REF!
U.S.$/PZA #REF!
U.S.$/PZA #REF!
U.S.$/PZA #REF!
U.S.$/PZA #REF!
U.S.$/PZA #REF!
U.S.$/M3 #REF!
U.S.$/PZA #REF!
U.S.$/PZA #REF!
U.S.$/PZA #REF!
U.S.$/PZA #REF!
U.S.$/PZA #REF!
U.S.$/M2 #REF!
U.S.$/TMS #REF!
U.S.$/PZA #REF!
U.S.$/PZA #REF!
U.S.$/M3 #REF!
U.S.$/M3 #REF!
U.S.$/M3 #REF!
U.S.$/PZA #REF!
U.S.$/MTS #REF!
U.S.$/MTS #REF!
U.S.$/M2 #REF!
U.S.$/PZA #REF!
U.S.$/PZA #REF!
U.S.$/M3 #REF!
U.S.$/PZA #REF!
U.S.$/PZA #DIV/0!
U.S.$/PZA #REF!
U.S.$/M3 #REF!
U.S.$/M3 #REF!
U.S.$/M3 #REF!
U.S.$/M3 #REF!
U.S.$/MTS #REF!
U.S.$/MTS #REF!
U.S.$/TMS #REF!
U.S.$/TMS #REF!
U.S.$/TMS #REF!
U.S.$/PZA #REF!
U.S.$/M3 #REF!
U.S.$/MTS #REF!
U.S.$/MTS #REF!
U.S.$/CAMBIO #REF!
U.S.$/COLLER #REF!
#REF!
U.S.$/COLLER #REF!
U.S.$/MTS #REF!
U.S.$/UNI #REF!
U.S.$/UNI #REF!
U.S.$/UNI #REF!
U.S.$/UNI #REF!
U.S.$/UNI #REF!
U.S.$/MTS #REF!
U.S.$/MTS #REF!
U.S.$/MTS #REF!
U.S.$/MTS #REF!
U.S.$/MTS #REF!
U.S.$/MTS #REF!
U.S.$/UNI #REF!
U.S.$/UNI #REF!
U.S.$/UNI #REF!
U.S.$/UNI #REF!
U.S.$/UNI #REF!
U.S.$/UNI #REF!
U.S.$/MTS #REF!
U.S.$/MTS #DIV/0!
PRECIO SEP '15
U.S.$/Ton #REF!
U.S.$/Ton #REF!
U.S.$/Ton #REF!
U.S.$/Ton #REF!
U.S.$/Ton #REF!
LISTA DE PRECIOS UNITARIOS - FEBRERO 2018
(Actualización del Tipo de cambio de 3.217 a 3.253)
3.000
APLICA A LA CONTRATA: CANCHANYA, COMICIP, CRISTOBAL, MIROVIDAL Y CONSEM EIRL.
Tipo PU Tipo Labor Codigo Descripcion Unidad Medida US$ FEB
'18
AVANCE CRUCERO 03309 RAMPA 4.0M X 3.5 M CON JUMBO - G MTS $ 232.91
Página 62
TRANSPORTE CON LOCOMOTORA A BATERIA 3.5 Tons
5.- EQUIPOS
Locomotora LM-10 Cant 1.00 0.00 $/Mes 0.00
0.00 0.00
#REF!
6.- GASTOS INDIRECTOS
Contingencia 3% $ #REF!
Gastos Generales 0% $ #REF!
Utilidad 3% $ #REF!
TOTAL COSTO TONELADAS EN DOLARES (US$/TON) #REF!
Página 63
TRANSPORTE CON LOCOMOTORA TROLLEY 10 Tons
5.- EQUIPOS
Locomotora LT-05 Cant 1.00 0.00 $/Mes 0.00
0.00 0.00
#REF!
6.- GASTOS INDIRECTOS
Contingencia 3% #REF!
Gastos Generales 0% #REF!
Utilidad 3% $ #REF!
TOTAL COSTO TONELADAS EN DOLARES (US$/TON) #REF!
Página 64
CRUCERO 4.5 M X 4.2 M JUMBO Y LIMPIEZA SCOOP ALTA DIFICULTAD
02451
GRADIENTE: 5/1000 N° de Taladros: 48.00 Avance/Disp. 2.64 MT
Factor Incidencia 12%
FACTOR
MANO DE OBRA UNIDAD CANTIDAD FACT MO PU SUB TOTAL U.S.$/MT
INCIDENCIA
OPERADOR DE JUMBO Hom/Disp 1.00 1.00 1.00 37.36 37.36
AYUDANTE OPER.JUMBO Hom/Disp 1.00 1.00 1.00 26.94 26.94
OPERADOR SCOOPTRAM Hom/Disp 1.00 1.00 1.00 22.11 22.11
CARGADOR/DISPARADOR Hom/Disp 3.00 1.00 1.00 26.94 80.83
SERVICIOS AUXILIARES Hom/Disp 2.00 1.00 1.00 32.03 64.05
SUB-TOTAL 231.29 87.57
MATERIALES
VIDA UTIL ESTANDAR PRECIO U.S.
DESCRIPCION UNIDAD MTS/DISP U.S.$/MT
MTS PZAS/DISP $/PZA
BARRAS DE PERFORACION MT/DISP 159.11 2,500 0.06 517.14 12.46
BROCAS DE 45 MM MT/DISP 152.74 200 0.76 83.63 24.18
SHANK ADAPTER MT/DISP 159.11 3,500 0.05 255.88 4.40
AFILADOR BROCAS MT/DISP 152.74 0.00
COPLAS MT/DISP 0.00 3,000 0.00 126.08 0.00
RIMADORA DE 89 MM MT/DISP 6.36 200 0.03 223.30 2.69
ADAPTADOR DE RIMADORA MT/DISP 6.36 200 0.03 119.65 1.44
TUBO PVC (Voladura recorte) PZAS/DISP 10.00 2.18 8.25
HERRAMIENTAS GLB 1.04 0.39
Cadena de eslavón 4.00 PZAS/DISP 4.00 1.09 1.65
PETROLEO(Para Jumbo ) Glns/Hr 1.50 3.49 1.98
PETROLEO(Para Scooptram ) 14.80 3.49 19.57
SUB-TOTAL 77.02
IMPLEMENTOS SEGURIDAD
COSTO UNIT COSTO
DESCRIPCION UNIDAD MTS/DISP U.S.$/MT
U.S.$/Pers U.S.$
IMPLEMENTOS SEGURIDAD Unidad 8.00 #REF! #REF! #REF!
VOLADURA
CANTIDAD COSTO
DESCRIPCION UNIDAD MTS/DISP U.S.$/MT
PZAS U.S.$/Cart
SEMEXA 1 1/8 " X 12 " (122) Cart Cebos TALADROS 180.00 0.55 37.52
EXSABLOCK 1-1/8 X 8 (160) Cart Arrastres TALADROS 86.00 0.00 0.00
EXABLOCK 7/8"X7" (276) Cart TALADROS 68.00 0.16 4.23
CORDON DETONANTE 5P MTS 16.00 0.00 0.00
GUIA ENSAMBLADA 2.4 mts (Carmex) PZAS 2.00 0.81 0.62
EXANEL 4.2 Mts PZAS 46.00 1.13 19.71
SUB-TOTAL 62.07
EQUIPOS
COSTO COSTO COSTO COSTO
DESCRIPCION UNIDAD HRS/DISP PROPIEDAD OPERACIÓN TOTAL U.S. TOTAL U.S.$/MT
U.S.$/HR U.S.$/HR $/HR U.S.$
JUMBO ELECTROHIDR DE 1 BRAZO HORAS 2.15 0.00 0.00
SCOOP DIESEL 4.1 YD3 (Incluye el carguio de mater HORAS 3.70 51.00 188.70
PERFORADORA HORAS 12.00 0.12 1.44
SUB-TOTAL #REF! #REF!
CONTINGENCIA 3% #REF!
UTILIDAD 3% #REF!
SUB TOTAL COSTOS INDIRECTOS #REF!
Página 65
RAMPA 4.5M X 5 M CON JUMBO
03309 N° de Taladros: 57.00 Avance/Disp 4.00 Metros
IMPLEMENTOS SEGURIDAD
COSTO UNIT
DESCRIPCION UNIDAD MTS/DISP COSTO U.S.$ U.S.$/MT
U.S.$/Pers
Implementos Seguridad Unidad 6.00 6.00 36.00 9.00
Implementos Operador Scoop Unidad 1.00 7.00 7.00 1.75
10.75
VOLADURA
CANTIDAD COSTO U.S.
DESCRIPCION UNIDAD U.S.$/MT
PZA $/Cart
Semexa 45% 1-1/8'' x 12'' (122) Cart TALADROS 309.00 0.55 42.53
Exsablock 7/8" x 7" (276) Cart TALADROS 70.00 0.16 2.87
CORDON DETONANTE 5P MTS 13.00 0.00 0.00
GUIA ENSAMBLADA 2.4 MTL - CARMEX (300) PZAS 2.00 0.81 0.41
EXSANEL 4.20 MTL PZAS 53.00 1.13 15.00
SUB-TOTAL 60.80
EQUIPOS
COSTO COSTO COSTO
COSTO TOTAL
DESCRIPCION UNIDAD HRS/DISP PROPIEDAD OPERACIÓN TOTAL U.S. U.S.$/MT
U.S.$
U.S.$/HR U.S.$/HR $/HR
JUMBO ELECTROHIDR DE 1 BRAZO (*) HORAS 3.50 0.00 0.00
SCOOP DIESEL 4.1 YD3 HORAS 3.00 10.00 41.00 51.00 153.00
PERFORADORA PIES 15.00 0.12 1.80
SUB-TOTAL 154.80 38.70
CONTINGENCIAS 3% 6.59
GASTOS GENERALES 0% 0.00
UTILIDAD 3% 6.59
Página 66
LEYES SOCIALES DE CTTA A TODO COSTO
T Anual : 365.00
D.NORMALES 272.00 22.67
DOMINGOS 52.00
Basico 31 1,500.00 DESC.MEDICO 4.00
Asig. Fam. 1.367 75.00 FERIADOS 11.00
32.70 1,541.00 VACAC. 26.00
INGRESO: MENSUAL ANUAL
Obreros Empleados Obreros Empleados Obreros Conceptos
Cálculo de Leyes Sociales
% Obreros
COSTOS LABORALES
CTS 9.72%
Vacaciones 7.66%
Gratificación 19.21%
Página 67
ESTRUCTURA DE COSTOS MANO DE OBRA TODO COSTO
TIPO DE CAMBIO (Venta): 3.000
CATEG CATEGORIA UNIDAD JORNAL S/. JORNAL U.S.$ L.SOCIALES TOTAL JORNAL S/.
$ 1 $ 85
CONTINGENCIAS % 3%
GASTOS GENERALES % 0%
UTILIDAD % 3%
PRODUCCION TAJEOS
COSTO HORARIO DE EQUIPOS U.S.$/HR MESES UNIDADCANTIDAD
WINCHES ELECTRICOS DE ARRASTRE JOY DE 20
PALA NEUMATICA 12B RELLENO HUIDRAULITMS 7,000.00
Página 68
LISTADO DE PRECIOS DE MATERIALES - ENERO
ACCESORIOS Y EXPLOSIVOS
1047843 Guia ensamblada 2.4 mts - carmex (350) U.S.$/Pza 2.44 0.81
1105180 Semexa 45% 1-1/8'' x 12'' (122) Cart U.S.$/Cart 1.65 0.55
COMBUSTIBLE - -
1000002 Petroleo S./Gln 10.48 3.49 VIDA UTIL
ACEROS DE PERFORACION - -
1009386 Barra MF T38 X H35 X R32 X 14´, 7324-6543-20 U.S.$/Pza 1551.41 517.14 2,500.00 Pies
1022816 BROCA B R32 X 45MM / N° de Parte: 90504373 U.S.$/Pza 250.90 83.63 200.00 Pies
1022780 Shank adapter HLX5 X T38, 7304-7585-01 U.S.$/Pza 767.64 255.88 3,500.00 Pies
1022931 Aco Top Cen R38 55,7994-3655 (COPLAS) U.S.$/Pza 378.23 126.08 3,000.00 mts
1022832 Broca escar. 4" GRADOS 12,7721-4802-S45 (RIMADORA) U.S.$/Pza 669.91 223.30 200.00 Mts
1010055 Adaptador PIL R32 40 12 GRADOS,7821-3440 (ADAPTADOR RIM. U.S.$/Pza 358.95 119.65 200.00 Mts
MADERA - -
IMPLEMENTO DE SEGURIDAD - -
1021760 Botas S./Pza 62.32 20.77 183.00 Disp
1043263 CHALECO MALLA C/AMARILLO LIMON C/CINTA REFLECT. - TALLA S./Pza 42.35 14.12 90.00 Disp
1043263 CHALECO MALLA C/AMARILLO LIMON C/CINTA REFLECT. - TALLA S./Pza 42.35 14.12 90.00 Disp
1021887 CASCO JOCKEY CON PORTALAMPARA AZUL U.S.$/Pza 35.59 11.86 1,095.00 Disp
1021876 Barbiquejo S./Pza 1.85 0.62 90.00 Disp
1022283 Respirador S./Pza 43.64 14.55 365.00 Disp
1022271 Filtro S./Pza 10.87 3.62 60.00 Disp
1022268 Cartucho S./Pza 14.08 4.69 365.00 Disp
1022291 Retenedor S./Pza 7.47 2.49 365.00 Disp
1021849 Guantes de Cuero S./Pza 10.45 3.48 7.00 Disp
1021846 Guantes de Neoprene S./Pza 23.10 7.70 7.00 Disp
1022244 Correa Portalampara S./Pza 10.78 3.59 365.00 Disp
1022243 Tapon de oido S./Pza 1.06 0.35 45.00 Disp
CAMISACO + PANTALON CAMISACO + PANTALON S./Pza 116.49 38.83 183.00 Disp
1027988 PANTALON DE DRILL C/VERDE LIMON FOSFORESCENTE - T/M S./Pza 51.04 17.01
1028065 CAMISACO DE DRILL C/VERDE LIMON FOSFORESCENTE S/LOGO - TS./Pza 65.45 21.82
1021967 Pantalon de Jebe S./Pza 33.88 11.29 90.00 Disp
1021965 Casaca de jebe S./Pza 33.88 11.29 90.00 Disp
1026618 Lampara U.S.$/Pza 136.50 45.50 48.00
1022221 Anteojo U.S.$/Pza 16.35 5.45 120.00 Disp
1021884 Tafilete U.S.$/Pza 13.24 4.41 365.00 Disp
HERRAMIENTAS - -
1023291 Corvina U.S.$/Pza 149.75 49.92 150.00 Disp
1023058 Palana (Lampa tipo cuchara) U.S.$/Pza 16.18 5.39 50.00 Disp
1023637 Pico U.S.$/Pza 24.98 8.33 50.00 Disp
1023154 Comba de 6 Lbs U.S.$/Pza 25.28 8.43 75.00 Disp
1023407 Llave stillson de 12" U.S.$/Pza 34.68 11.56 150.00 Disp
1023398 Llave Francesa de 12" U.S.$/Pza 33.54 11.18 150.00 Disp
1023049 Azuela de 3 Lbs U.S.$/Pza 29.32 9.77 150.00 Disp
1023039 Cable de Acero de 3/8" U.S.$/Mts 2.96 0.99 100.00 Disp
1023410 Llave stillson de 24" U.S.$/Pza 101.22 33.74
MATERIALES - -
Página 69
PRECIO ENE PRECIO ENE UNIDAD VIDA
CODIGO DESCRIPCION UNIDAD VIDA UTIL
2018 S/. 2018 U.S.$ UTIL
Página 70
RAMPA 4.20 M X 3.50 M CON JUMBO Y LIMPIEZA SCOOP
02458
GRADIENTE: 5/1000 N° de Taladros: 48.00 Avance/Disp. 3.00 MT
FACTOR
MANO DE OBRA UNIDAD CANTIDAD FACT MO PU SUB TOTAL U.S.$/MT
INCIDENCIA
OPERADOR DE JUMBO Hom/Disp 1.00 1.00 1.00 37.36 37.36
AYUDANTE OP. JUMBO Hom/Disp 1.00 1.00 1.00 26.94 26.94
OPERADOR SCOOPTRAM Hom/Disp 1.00 1.00 1.00 22.11 22.11
CARGADOR/DISPARADOR Hom/Disp 2.00 1.00 1.00 26.94 53.88
BOMBERO Hom/Disp 1.00 1.00 1.00 32.03 32.03
SERVICIOS AUXILIARES Hom/Disp 2.00 1.00 1.00 32.03 64.05
SUB-TOTAL 236.38 78.90
MATERIALES
VIDA UTIL ESTANDAR PRECIO U.S.
DESCRIPCION UNIDAD MTS/DISP U.S.$/MT
MTS PZAS/DISP $/PZA
BARRAS DE PERFORACION MT/DISP 189.34 2,500 0.08 517.14 13.07
BROCAS DE 45 MM MT/DISP 178.20 200 0.89 83.63 24.87
SHANK ADAPTER MT/DISP 189.34 3,500 0.05 255.88 4.62
RIMADORA DE 89 MM MT/DISP 11.14 200 0.06 223.30 4.15
ADAPTADOR DE RIMADORA MT/DISP 11.14 200 0.06 119.65 2.22
TUBO PVC (Voaldura recorte) PZAS/DISP 10.00 2.18 7.27
HERRAMIENTAS 1.04 0.35
Cadena de eslavón 4.00 PZAS/DISP 4.00 1.09 1.45
PETROLEO(Para Jumbo ) Glns/Hr 1.50 3.49 1.75
PETROLEO(Para Scooptram ) 13.20 3.49 15.39
SUB-TOTAL 75.15
IMPLEMENTOS SEGURIDAD
COSTO UNIT
DESCRIPCION UNIDAD MTS/DISP COSTO U.S.$ U.S.$/MT
U.S.$/Pers
IMPLEMENTOS SEGURIDAD Unidad 8.00 #REF! #REF! #REF!
VOLADURA
CANTIDAD COSTO U.S.
DESCRIPCION UNIDAD U.S.$/MT
PZAS $/Cart
Semexa 45% 1-1/8'' x 12'' (122) Cart TALADROS 209.00 0.55 38.40
Exsablock 7/8" x 7" (276) Cart TALADROS 74.00 0.16 4.05
EXSABLOCK 1-1/8 X 8 (160) Cart TALADROS 146.00 0.00 0.00
CORDON DETONANTE 5P MTS 14.00 0.00 0.00
GUIA ENSAMBLADA 2.4 mts (Carmex) PZAS 2.00 0.81 0.54
EXANEL 4.2 Mts PZAS 45.00 1.13 17.00
SUB-TOTAL 60.00
EQUIPOS
COSTO COSTO COSTO
COSTO TOTAL
DESCRIPCION UNIDAD HRS/DISP PROPIEDAD OPERACIÓN TOTAL U.S. U.S.$/MT
U.S.$
U.S.$/HR U.S.$/HR $/HR
JUMBO ELECTROHIDR DE 1 BRAZO HORAS 2.30 0.00 0.00
SCOOP DIESEL 4.1 YD3 (Incluye el carguio de ma
HORAS 3.30 51.00 168.30
BOMBA DE 10 HP HORAS 5.00 0.00 0.00
PERFORADORA HORAS 12.00 0.12 1.44
SUB-TOTAL #REF! #REF!
CONTINGENCIA 3% #REF!
UTILIDAD 3% #REF!
SUB TOTAL COSTOS INDIRECTOS #REF!
Página 71
PRECIOS UNITARIOS DE RELLENO HIDRAULICO-DETRITICO - MECANIZADO
3.- IMPLEMENTOS
Implementos Ropa Agua Tareas 0.00 #REF! #REF!
Implementos sin Ropa agua Tareas 0.00 #REF! #REF!
SUB TOTAL #REF! #REF!
4.- MATERIALES Y HERRAMIENTAS RRHH
Poliyute M2 4,000.00 0.00 0.00
Clavos 3" Kgs 150.00 0.00 0.00
Tubo 4"X3m PVC Unid 400.00 0.00 0.00
Codos 4" x 90 Un 10.00 0.00
Herramientas de Mina-Barretillas Global 1.43
Floculante Kgs 0.00 0.00
Alambre No 8 Kgs 0.00 0.00 0.00
Madera Redondo Fts2 4,000.00 0.00
Madera Aserrada Fts2 2,000.00 0.00
1.43 0.00
RELLENO DETRITICO
EQUIPOS
Scooptram 4.1 Yds3 Hrs 350.00 51.00 17,850.00
Petroleo Glns 1,400.00 3.49 4,890.01
22,740.01 $ 1
TOTAL COSTOS POR TMS SEGÚN MEDICION TOPOGRAFICO DE TAJEOS U.S.$/TMS #REF!
* Los Pus de RRHH son ponderados con las TMS ROTAS MENSUALES de los TAJEOS y se pagará según
MEDICION TOPOGRAFICA DE ROTURA DE MINERAL.
El personal de tuberos para la linea TRONCAL y los BOMBEROS serán por Administración de CMHSA (6
personas), que no contempla este Precio Unitario
Relleno Hidraúlico
Producción Total Mineral en Tajeos
Relleno Detrítico Espacio Vacío
(TMS/MES)
SUB - NIVEL
TOLVA
PRECIOS UNITARIOS SHOTCRETE TK 40 1" -VIA HUMEDA
12809
SHOTCRETE 1" TK-40
Avance Mts 2/Cuadrilla...........: 6.00 M3 46.06 m2
Utilidad 3% 0.04
COSTO TOTAL U.S.$/M2. 1.28
Página 73
PRECIOS UNITARIOS SHOTCRETE 2" TK 40 VIA HUMEDA
12810
SHOTCRETE 2" TK-40
Avance Mts 2/Cuadrilla...........: 6.00 M3 23.03 m2
Página 74
INSTALACION PERNO HYDRABOLT DE 8' (BOMBA MANUAL) CON JACKLEG
Solo instalación del perno
12872
Longitud Taladro : 2.40 Mts. 8.00 FTS
Rendimiento : 41.00 Unid./gdia (6 horas)
DESCRIPCIÓN Unid. Cant. Costo Costo x Costo/Pza.
FACTOR
Unit.$ Disp. $ (US$/pza.)
1. MANO DE OBRA
Perforistas 1.00 Tarea 1.00 26.94 1.20 32.33
Ayud. Perforista 1.00 Tarea 1.00 32.03 1.20 38.43
Ayud. 1.00 Tarea 1.00 32.03 1.20 38.43
3.00 109.19 2.66
2. IMPLEMENTOS SEGURIDAD
Tareas sin ropa de agua Tar. 2.00 #REF! #REF!
Tareas sin ropa de agua Tar. 1.00 #REF! #REF!
#REF! #REF!
3. MATERIALES Y HERRAMIENTAS
BARRA CONICA 8' Pza 328.00 - - #DIV/0!
Broca 38 mm Pza 328.00 - - #DIV/0!
Aceite Perforación Gln. 0.17 - -
Perno Hydrabolt 7',tuerca,placa Pza. 41.00 Err:509 Err:509
Herramientas de mina Global 1.28
#DIV/0! #DIV/0!
5. EQUIPO PERFORACIÓN-LIMPIEZA
perforadora P.P. 328.00 0.12 39.36
BOMBA INYECTORA HRS 6.00 0.95 5.71 -
Manguera aire 1" Mts. 30.00 - - #DIV/0!
Manguera agua 1/2" Mts. 30.00 - - #DIV/0!
#DIV/0! #DIV/0!
COSTOS DIRECTOS #DIV/0!
IMPREVISTOS 3% #DIV/0!
GASTOS GENERALES 0% #DIV/0!
UTILIDAD 3% #DIV/0!
COSTO TOTAL (US$/Pza) #DIV/0!
Página 75
PERNO HIDRABOLT 5FTS CON JUMBO EMPERNADOR
12816
Longitud Taladro : 1.50 Mts. 5.00 Fts
Rendimiento : 80.00 Unid./gdia (8 horas)
Contingencia 3% #DIV/0!
Utilidad 3% #DIV/0!
COSTO TOTAL (US$/Pza Con material) #DIV/0!
Página 76
PERNO HIDRABOLT 8FTS CON JUMBO EMPERNADOR
12815
Longitud Taladro : 2.40 Mts. 8.00 fts
Rendimiento : 60.00 Unid./gdia (8 horas)
Contingencia 3% #DIV/0!
Utilidad 3% #DIV/0!
COSTO TOTAL (US$/Pza Con material) #DIV/0!
Página 77
CUADRO EN CHIMENEA 5'X5' - SIN ENCOSTILLADO
12837
Rendimiento / Gdia. 3.00 Unidad
DESCRIPCIÓN Unid. Cant. Costo Costo x Costo/Pza.
FACTOR
Unit.$ Disp. $ (US$/pza.)
1. MANO DE OBRA
Maestro Enmaderador Tarea 1.00 37.11 1.20 44.53
Ayud. Enmaderador Tarea 1.00 32.03 1.20 38.43
#REF! #REF!
3. MATERIALES Y HERRAMIENTAS
Herramientas Global 1.28
1.28 0.43
4. MADERA Und pies²/und pies² $ / Pza US$
Redondos (7"x8') 3.0 31.57 94.70 - -
Tirantes (7"x8') 1 31.57 31.57 - -
126.26 0.00
-
COSTOS DIRECTOS #REF!
COSTOS FIJOS ( van en lista por separado )
#REF!
IMPREVISTOS 3% #REF!
GASTOS GENERALES 0% #REF!
UTILIDAD 3% #REF!
COSTO TOTAL (US$/Pza.) #REF!
Página 78
CUADRO EN CHIMENEA 5'X5' - CON ENCOSTILLADO
12836
Rendimiento / Gdia. 2.00 Unidad
DESCRIPCIÓN Unid. Cant. Costo Costo x Costo/Pza.
FACTOR
Unit.$ Disp. $ (US$/pza.)
1. MANO DE OBRA
Maestro Enmaderador Tarea 1.00 37.11 1.20 44.53
Ayud. Enmaderador Tarea 1.00 32.03 1.20 38.43
#REF! #REF!
3. MATERIALES Y HERRAMIENTAS
Herramientas Global 1.28
1.28 0.64
4. MADERA Und pies²/und pies² $ / Pza US$
Redondos (7"x8') 3.0 31.57 94.70 - -
Tirantes (7"x8') 1 31.57 31.57 - -
126.26 0.00
-
COSTOS DIRECTOS #REF!
COSTOS FIJOS ( van en lista por separado )
#REF!
IMPREVISTOS 3% #REF!
GASTOS GENERALES 0% #REF!
UTILIDAD 3% #REF!
COSTO TOTAL (US$/Pza.) #REF!
Página 79
ACARREO CON WINCHE
Página 80
ESTRUCTURA DE COSTOS DE JUMBO - TALADROS DE CONSOLIDACION
08454
DATOS
DESCRIPCION UNID. US$
PRECIO STOCK LIMA U.S.$ $ 402,000
VALOR RESCATE (20%) U.S.$ $ 80,400
VALOR NETO EQUIPO U.S.$ $ 321,600
VIDA ECONOMICA EN HORAS(8*25*66) HRS 13,200.00
HRS POR MES HRS 200.00
VIDA ECONOMICA EN AÑOS UNID 5.50
DEPRECIACION DE EQUIPOS
COSTO PROPIEDAD
DEPRECIACION U.S.$/HR 24.36
C.INTERESES,SEGUROS E IMPUESTOS U.S.$/HR 15.57
COSTO OPERACIÓN
DESCRIPCION UNIDAD CANTIDAD PU US$ U.S.$
Repuestos y Mantenimiento U.S.$/Hr 1.00 59.95 59.95
Reparaciones Terceros U.S.$/Hr 1.00 7.99 7.99
Neumaticos U.S.$/Hr 1.00 1.00 1.00
Mecanico U.S.$/Hr 1.00 12.00 12.00
OPERADOR U.S.$/Hr 1.00 4.67 4.67
AYUDANTE U.S.$/Hr 2.00 4.00 8.01
Alimentacion U.S.$/Hr 3.00 0.70 2.09
EPPS U.S.$/Hr 3.00 0.59 1.77
Pasaje U.S.$/Hr 3.00 0.15 0.46
PETROLEO U.S.$/Hr 1.50 3.49 5.24
ACEROS U.S.$/Hr 1.00 25.13 25.13
SUB TOTAL 128.30
CONTINGENCIA 3% 3.85
UTILIDAD 3% 3.85
COSTO TOTAL U.S.$/Hr 119.7 136.0
Página 81
FORMATO DE PRECIOS UNITARIOS DE RELLENO HIDRAULICO
08451
Producción Relleno en Tajeos (M3/MES) 9,500
2.- IMPLEMENTOS
Implementos Ropa Agua Tareas 0.00 4.71 0.00
Implementos sin Ropa agua Tareas 540.00 #REF! #REF!
SUB TOTAL #REF! #REF!
3.- MATERIALES Y HERRAMIENTAS RRHH
Poliyute M2 3,300.00 0.00 0.00
Clavos 3" Kgs 121.26 0.00 0.00
Clavos 5" Kgs 81.01 Err:509 Err:509
Tubo 4"X3m PVC Unid 355.55 0.00 0.00
Codos 4" x 90 Un 0.00 Err:509 Err:509
Herramientas de Mina-Barretillas Global 1.43
Floculante Kgs 0.00 Err:509 Err:509
Alambre No 8 Kgs 0.00 0.00 0.00
Redondo 7" x 8' PZA 20.00 0.00 0.00
MARCHAVANTE Ø 4" X 300 CM PZA 120.00 0.00 0.00
Tabla 8" x 2" x 10' PZA 340.00 0.00 0.00
Err:509 Err:509
4.- EQUIPOS
BOMBA SUMERGIBLE 1.00 Hrs 0.00 0.00 0.00
0.00
SUB TOTAL 0.00 0.00
CONTINGENCIA 3% #REF!
UTILIDAD 10% #REF!
SUB TOTAL COSTOS INDIRECTOS
TOTAL COSTOS POR TMS SEGÚN MEDICION TOPOGRAFICO DE TAJEOS U.S.$/M3 Err:509
LIMPIEZA CON PALA DE LINEA
08380
Avance Neto/Gdia.(m3 30.00
DESCRIPCIÓN Unid. Cant. Costo Vida Costo x Costo/M3
Unit.$ Util Disp. $ (US$/M3.)
MANO DE OBRA
Maestro Tarea 1.00 37.11 1.00 37.11
Ayudante Tarea 1.00 32.03 1.00 32.03
TOTAL 2.00 69.13 2.30
2. IMPLEMENTOS SEGURIDAD
Implementos Seguridad Tar. 2.00 #REF! #REF!
SUB TOTAL #REF! #REF!
3. HERRAMIENTAS
Herramientas Global 1.04 0.03
4. EQUIPOS Unidad Hrs PU
Pala de Linea Hrs 3.00 0.00 $/hr 0.00
SUB TOTAL 0.00 0.00
Página 84
ESTRUCTURA DE COSTOS DE TRACTOR
DATOS
DESCRIPCION UNID. US$
PRECIO STOCK LIMA U.S.$ $ 190,000
VALOR RESCATE (20%) U.S.$ $ 38,000
VALOR NETO EQUIPO U.S.$ $ 152,000
VIDA ECONOMICA EN HORAS(8*25*66) HRS 13,200.00
HRS POR MES HRS 200.00
VIDA ECONOMICA EN AÑOS UNID 5.50
DEPRECIACION DE EQUIPOS
COSTO PROPIEDAD
DEPRECIACION U.S.$/HR 11.52
C.INTERESES,SEGUROS E IMPUESTOS U.S.$/HR 7.36
COSTO OPERACIÓN
DATOS
DESCRIPCION UNID. US$
PRECIO STOCK LIMA U.S.$ $ 55,000
VALOR RESCATE (20%) U.S.$ $ 11,000
VALOR NETO EQUIPO U.S.$ $ 44,000
VIDA ECONOMICA EN HORAS(8*25*66) HRS 13,200.00
HRS POR MES HRS 200.00
VIDA ECONOMICA EN AÑOS UNID 5.50
DEPRECIACION DE EQUIPOS
COSTO PROPIEDAD
DEPRECIACION U.S.$/HR 3.33
C.INTERESES,SEGUROS E IMPUESTOS U.S.$/HR 2.13
COSTO OPERACIÓN
#REF! #REF!
3. MATERIALES Y HERRAMIENTAS
Herramientas Global 1.28
1.28 0.43
Página 89
LIMPIEZA DE VIA CON MINICARGADOR
08215
Rendimiento / Gdia. 200 Mts/Gdia
DESCRIPCIÓN Unid. Cant. Costo Vida Costo x Costo/Pza.
Unit.$ Util $ (US$/UNI.)
1. MANO DE OBRA
Maestro Tarea 1.00 37.11 37.11
#REF! #REF!
3. HERRAMIENTAS
Herramientas Global 1.28
1.28 0.01
IMPREVISTOS 3% $ #REF!
GASTOS GENERALES 0% $ #REF!
UTILIDAD 3% $ #REF!
COSTO TOTAL (US$/MT) #REF!
EQUIPO CMHSA
Página 90
RELLENO DETRITICO CON WINCHE
08440 Avance Neto/Gdia.(m3)........: 20.00
Página 91
INSTALACION ALCAYATAS PARA MANGA DE VENTILACION
08442
Rendimiento : 60.00 Unid./Gud. 1 Fts
DESCRIPCIÓN Unid. Cant. Costo Costo x Costo/Pza.
FACTOR
Unit.$ Disp. $ (US$/pza.)
1. MANO DE OBRA
Perforistas Tarea 1.00 26.94 1.20 32.33
Ayud. Perforista Tarea 1.00 32.03 1.20 38.43
#REF! #REF!
3. MATERIALES Y HERRAMIENTAS
Barra cónica 6" P.P 30.00 - - #DIV/0!
Broca 40 mm P.P 30.00 - - #DIV/0!
Aceite Perforación Gln. 0.12 - -
Alcayata Pza. 60.00 1.09 65.24
Cembolt Pza 30.00 - -
Herramientas de mina Global 1.43
#DIV/0! #DIV/0!
5. EQUIPO PERFORACIÓN-LIMPIEZA
perforadora P.P. 30.00 0.12 3.60
Manguera aire 1" Mts. 30.00 - - #DIV/0!
Manguera agua 1/2" Mts. 30.00 - - #DIV/0!
#DIV/0! #DIV/0!
COSTOS DIRECTOS #DIV/0!
COSTOS FIJOS ( van en lista por separado )
#DIV/0!
IMPREVISTOS 3% #DIV/0!
GASTOS GENERALES 0% #DIV/0!
UTILIDAD 3% #DIV/0!
COSTO TOTAL (US$/Pza.) #DIV/0!
Página 92