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
Operardor Metalmecánico

Jornal Básico JB
Bonificación Unificada de Construcción BUC 32.00%
Bonificación por Alta Especialización BAE 15.00%
Leyes Sociales
Liquidación LIQ 15.00%
Vacaciones VAC 11.33%
Dominical DOM 17.28%
Feriados FER 3.99%
Gratificación GRAT 26.58%
Escolaridad ESC 29.90%
Aportes del Empleador (Sobre Remuneración Afecta)
ESSALUD Essalud 9.00%
SCTR Sctr 3.00%
Aporte a la AFP A_AFP 1.00%
Otros Pagos
Bonificación por Movilidad Acumulada MOV
Overol OVE
Seguro de Vida SV

Total Día
Valor HH

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

Bonificación por Altura (primer tramo) 7% JB
HH en altura

Bonificación por Contacto con el Agua 20% JB

HH en contacto con el Agua

Bonficación por Altitud S/. 2.00

HH en altitud

Bonificación por laborar bajo la cota cero S/. 1.90

HH bajo la cota cero

Bonificación por Alta Temperatura S/. 3.50

HH por alta temperatura

Bonificación por Trabajo Nocturno 25% JB

HH en trabajo nocturno
 CÁLCULO DEL VALOR DE LA HORA HOMBRE PARA EL PERIODO 2018-2019
Operador de Equipo
erardor Metalmecánico Operado de Equipo Pesado Topografo
Mediano

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

S/. 21.50 32.00% S/. 21.50 32.00% S/. 21.50 32.00% S/. 21.50
S/. 10.08 10.00% S/. 6.72 8.00% S/. 5.38 9.00% S/. 6.05

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

S/. 12.47 9.00% S/. 12.17 9.00% S/. 12.05 9.00% S/. 12.11
S/. 4.16 3.00% S/. 4.06 3.00% S/. 4.02 3.00% S/. 4.04
S/. 1.39 1.00% S/. 1.35 1.00% S/. 1.34 1.00% S/. 1.35

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

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

S/. 194.73 S/. 190.93 S/. 189.42 S/. 190.18

S/. 24.34 S/. 23.87 S/. 23.68 S/. 23.77

en el monto de la bonificación más los aportes correspondientes ya que esta foma parte de la Remuneración Afecta (RA)
S/. 0.66 7% JB S/. 0.66 7% JB S/. 0.66 7% JB S/. 0.66
S/. 25.00 S/. 24.53 S/. 24.34 S/. 24.43

S/. 1.90 20% JB S/. 1.90 20% JB S/. 1.90 20% JB S/. 1.90
S/. 26.24 S/. 25.77 S/. 25.58 S/. 25.67

S/. 0.28 S/. 2.00 S/. 0.28 S/. 2.00 S/. 0.28 S/. 2.00 S/. 0.28
S/. 24.62 S/. 24.15 S/. 23.96 S/. 24.05

S/. 0.27 S/. 1.90 S/. 0.27 S/. 1.90 S/. 0.27 S/. 1.90 S/. 0.27
S/. 24.61 S/. 24.14 S/. 23.95 S/. 24.04

S/. 0.49 S/. 3.50 S/. 0.49 S/. 3.50 S/. 0.49 S/. 3.50 S/. 0.49
S/. 24.83 S/. 24.36 S/. 24.17 S/. 24.26

S/. 2.37 25% JB S/. 2.37 25% JB S/. 2.37 25% JB S/. 2.37
S/. 26.71 S/. 26.24 S/. 26.05 S/. 26.14
018-2019
Operario Oficial Peón

S/. 70.30 S/. 55.40 S/. 49.70

32.00% S/. 22.50 30.00% S/. 16.62 30.00% S/. 14.91

15.00% S/. 10.55 15.00% S/. 8.31 15.00% S/. 7.46

11.33% S/. 7.96 11.33% S/. 6.28 11.33% S/. 5.63
17.28% S/. 12.14 17.28% S/. 9.57 17.28% S/. 8.59
3.99% S/. 2.80 3.99% S/. 2.21 3.99% S/. 1.98
26.58% S/. 18.68 26.58% S/. 14.72 26.58% S/. 13.21
29.90% S/. 21.02 29.90% S/. 16.56 29.90% S/. 14.86

9.00% S/. 12.09 9.00% S/. 9.43 9.00% S/. 8.46

3.00% S/. 4.03 3.00% S/. 3.14 3.00% S/. 2.82
1.00% S/. 1.34 1.00% S/. 1.05 1.00% S/. 0.94

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/. 191.41 S/. 151.29 S/. 136.56

S/. 23.93 S/. 18.91 S/. 17.07

ón Afecta (RA)
7% JB S/. 0.70 7% JB S/. 0.55 7% JB S/. 0.49
S/. 24.63 S/. 19.46 S/. 17.56

20% JB S/. 1.99 20% JB S/. 1.57 20% JB S/. 1.40

S/. 25.92 S/. 20.48 S/. 18.47

S/. 2.00 S/. 0.28 S/. 2.00 S/. 0.28 S/. 2.00 S/. 0.28
S/. 24.21 S/. 19.19 S/. 17.35

S/. 1.90 S/. 0.27 S/. 1.90 S/. 0.27 S/. 1.90 S/. 0.27
S/. 24.20 S/. 19.18 S/. 17.34

S/. 3.50 S/. 0.49 S/. 3.50 S/. 0.49 S/. 3.50 S/. 0.49
S/. 24.42 S/. 19.40 S/. 17.56

25% JB S/. 2.48 25% JB S/. 1.96 25% JB S/. 1.76

S/. 26.41 S/. 20.87 S/. 18.83
ED.CHIMBOTE
Descripcion hora jue vie sab dom
Semana 01
fecha: Brayan Pastror Alfaro
5/11/2020- 8:00 am-8:00 pm-
8/11/2020 Kevin Sanchez Acosta induccion
Alex Sanchez Acosta

Descripcion hora lun mar mie jue vie sab dom

Semana 02
fecha: Brayan Pastror Alfaro 8:00 am-8:00 pm A A A
9/11/2020-
15/11/2020 Kevin Sanchez Acosta 8:00 pm-8:00 am
Alex Sanchez Acosta 8:00 am-8:00 pm

Descripcion hora lun mar mie jue vie sab dom

Semana 03
fecha: Brayan Pastror Alfaro 8:00 am-8:00 pm
16/11/2020-
22/11/2020 Kevin Sanchez Acosta 8:00 pm-8:00 am
Alex Sanchez Acosta 8:00 am-8:00 pm

Descripcion hora lun mar mie jue vie sab dom

Semana 04
fecha: Brayan Pastror Alfaro 8:00 am-8:00 pm
23/11/2020-
29/11/2020 Kevin Sanchez Acosta 8:00 pm-8:00 am
Alex Sanchez Acosta 8:00 am-8:00 pm

Descripcion hora lun mar mie jue vie sab dom

Semana 05
fecha: Brayan Pastror Alfaro 8:00 am-8:00 pm
30/11/2020-
06/12/2020 Kevin Sanchez Acosta 8:00 pm-8:00 am
Alex Sanchez Acosta 8:00 am-8:00 pm

Descripcion hora lun mar mie jue vie sab dom

Semana 06
fecha: Brayan Pastror Alfaro 8:00 am-8:00 pm
7/12/2020-
13/12/2020 Kevin Sanchez Acosta 8:00 pm-8:00 am
Alex Sanchez Acosta 8:00 am-8:00 pm

Descripcion hora lun mar mie jue vie sab dom

Semana 07
fecha: Brayan Pastror Alfaro 8:00 am-8:00 pm
14/12/2020-
20/12/2020 Kevin Sanchez Acosta 8:00 pm-8:00 am
Alex Sanchez Acosta 8:00 am-8:00 pm

Descripcion hora lun mar mie jue vie sab dom

Semana 08
fecha: Brayan Pastror Alfaro 8:00 am-8:00 pm
21/11/2020-
27/12/2020 Kevin Sanchez Acosta 8:00 pm-8:00 am
Alex Sanchez Acosta 8:00 am-8:00 pm

Descripcion hora lun mar mie jue vie sab dom

Semana 09
fecha: Brayan Pastror Alfaro 8:00 am-8:00 pm
28/12/2020-
03/01/2021 Kevin Sanchez Acosta 8:00 pm-8:00 am
 Semana 09
fecha:
28/12/2020-
03/01/2021
Alex Sanchez Acosta 8:00 am-8:00 pm

Semana 10 Descripcion hora lun mar

fecha:
04/01/2021- Brayan Pastror Alfaro 8:00 am-8:00 pm
05/01/2021
Kevin Sanchez Acosta 8:00 pm-8:00 am

ED.COISHCO
Semana 01 Descripcion hora lun mar mie jue vie sab dom
fecha:
9/11/2020- Maickel Campomani Daga 7:00 am-7:00 pm
A. solo dia
15/11/2020 Enrique De La Cruz Roldan 7:00 pm-7:00 am

Descripcion hora lun mar mie jue vie sab dom

Semana 02
fecha: Brayan Pastror Alfaro 8:00 am-8:00 pm
16/11/2020-
22/11/2020 maikel 8:00 pm-8:00 am
Alex Sanchez Acosta 8:00 am-8:00 pm

Descripcion hora lun mar mie jue vie sab dom

Semana 03
fecha: Brayan Pastror Alfaro 8:00 am-8:00 pm
23/11/2020-
29/11/2020 maikel 8:00 pm-8:00 am
Alex Sanchez Acosta 8:00 am-8:00 pm

Descripcion hora lun mar mie jue vie sab dom

Semana 04
fecha: Brayan Pastror Alfaro 8:00 am-8:00 pm
30/11/2020-
06/12/2020 maikel 8:00 pm-8:00 am
Alex Sanchez Acosta 8:00 am-8:00 pm

Descripcion hora lun mar mie

Semana 05
fecha: Brayan Pastror Alfaro 8:00 am-8:00 pm
07/12/2020-
09/12/2020 maikel 8:00 pm-8:00 am
Alex Sanchez Acosta 8:00 am-8:00 pm
 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

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

OP 67.2 32% (3) BUC 𝐵𝑈𝐶=𝐽𝑜𝑟𝑛𝑎𝑙∗%_𝐵𝑈𝐶

𝐷𝑜𝑚𝑖𝑛𝑖𝑐𝑎𝑙=(𝐻𝑅∗𝐽𝐵)/
OF 53.7 30% (4) Dominical 48
𝐺𝑟𝑎𝑡𝑖𝑓𝑖𝑐𝑎𝑐𝑖ó𝑛=(𝐷𝑀∗80∗𝐽𝐵)/
PE 48.1 30% (5) Gratificacion (𝐷í𝑎𝑠 𝐿𝑎𝑏𝑜𝑟𝑎𝑑𝑜𝑠)

(6) Vacaciones 𝑉𝑎𝑐𝑎𝑐𝑖𝑜𝑛𝑒𝑠=10%∗𝐻𝐿∗𝐽𝐵

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

(8) Liqudacion 𝐿𝑖𝑞𝑢𝑖𝑑𝑎𝑐𝑖ó𝑛=15%∗𝐻𝐿∗𝐽𝐵

(9) Movilidad 𝑀𝑜𝑣𝑖𝑙𝑖𝑑𝑎𝑑=𝐷𝑀∗6 𝑃𝑠𝑗𝑒

𝑂𝑣𝑒𝑟𝑜𝑙=(𝐷𝑀∗𝐶𝑜𝑠𝑡𝑜 2 𝑂𝑣𝑒𝑟𝑜𝑙𝑒𝑠 )/(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
Un Feriado Dos Feriados
Semana Un Feriado en Feriados
entre lunes y entre Día 365
Normal viernes sábado entre lunes 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

S/. 107.16 S/. 89.30 S/. 89.30 S/. 71.44 S/. 71.44 S/. 17.86 S/. 5,375.86

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

S/. 120.56 S/. 100.47 S/. 100.47 S/. 80.37 S/. 80.37 S/. 20.09 S/. 6,048.12

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
í𝑎𝑠 𝐿𝑎𝑏𝑜𝑟𝑎𝑑𝑜𝑠)
S/. 3.59 S/. 2.99 S/. 2.99 S/. 2.39 S/. 2.39 S/. 0.60 S/. 180.08
(𝐷í𝑎𝑠 𝐿𝑎𝑏𝑜𝑟𝑎𝑑𝑜𝑠)
S/. 1.20 S/. 1.00 S/. 1.00 S/. 0.80 S/. 0.80 S/. - S/. 60.00

S/. 67.22 S/. 62.92 S/. 63.87 S/. 58.61 S/. 59.56 S/. 35.40 S/. 3,481.13

S/. 22.41 S/. 20.97 S/. 21.29 S/. 19.54 S/. 19.85 S/. 11.80 S/. 1,160.49

S/. 7.47 S/. 6.99 S/. 7.10 S/. 6.51 S/. 6.62 S/. 3.93 S/. 386.83

S/. 1,073.03 S/. 980.17 S/. 995.91 S/. 887.29 S/. 903.02 S/. 482.38 S/. 55,197.08
S/. 22.35 S/. 24.81 S/. 23.43 S/. 28.62 S/. 26.56 S/. 60.30 S/. 22.92