REVISION N01
ITEM
DESCRIPCION
1.00
PARTIDAS ADICIONALES
1.01
CORTE DE MATERIAL
1.01.01
CORTE DE MATERIAL DURO
UND
MANTTO
METRADO
C.U.
PARCIAL
21,341.59
0.77
16,386.16
1.02
1.02.01
TRANSPORTE DE MATERIAL
ELIMINACION DE MATERIAL EXCEDENTE DE MALA CALIDAD
32,742.00
1.14
37,327.97
1.03
1.03.01
1.03.02
RELLENO DE MATERIAL
BATIDO DE MATERIAL
TRANSPORTE DE MATERIAL PARA MEZCLA
M
M
4,763.20
4,763.20
0.69
1.14
3,279.96
5,430.35
SUB TOTAL
GASTOS GENERALES 10%
UTILIDAD 10%
PRESUPUESTO TOTAL
62,424.44
6,242.44
6,242.44
74,909.33
85366.37
1.01.01 CORTE DE MATERIAL DURO
Rend. 500.00 m/dia
Descripcin Recurso
Costo Unitario
Unidad
Unidad Cuadrilla Cantidad
0.768
m3
Precio US$
Parcial US$
0.02
11.36
0.182
0.20
3.00
0.586
Mano de Obra
hh
OPERADOR DE MAQUINA PESADA TRACTOR
1.00
Materiales
gln
PETROLEO DIESEL
1.02.01 ELIMINACION DE MATERIAL EXCEDENTE DE MALA CALIDAD
Rend. 450.00 m/dia
Descripcin Recurso
Costo Unitario
Unidad
Unidad Cuadrilla Cantidad
1.140
m3
Precio US$
Parcial US$
0.02
0.02
11.36
7.89
0.202
0.140
0.27
3.00
0.798
Mano de Obra
OPERADOR DE MAQUINA PESADA EXCAVADORA
OPERADOR DE MAQUINA PESADA VOLQUETE
hh
hh
1.00
1.00
Materiales
gln
PETROLEO DIESEL
1.03.01 BATIDO DE MATERIAL
Rend. 500.00 m/dia
Descripcin Recurso
Costo Unitario
Unidad
Unidad Cuadrilla Cantidad
0.689
m3
Precio US$
Parcial US$
0.02
11.36
0.182
0.17
3.00
0.507
Mano de Obra
OPERADOR DE MAQUINA PESADA EXCAVADORA
hh
1.00
Materiales
gln
PETROLEO DIESEL
1.03.02 TRANSPORTE DE MATERIAL PARA MEZCLA
Rend. 450.00 m/dia
Descripcin Recurso
Costo Unitario
Unidad
Unidad Cuadrilla Cantidad
1.140
m3
Precio US$
Parcial US$
0.02
0.02
11.36
7.89
0.202
0.140
0.27
3.00
0.798
Mano de Obra
OPERADOR DE MAQUINA PESADA EXCAVADORA
OPERADOR DE MAQUINA PESADA VOLQUETE
hh
hh
1.00
1.00
Materiales
PETROLEO DIESEL
gln
LISTA DE TARIFAS HORARIAS DE EQUIPOS
3
10
12
13
14
AJUSTES:
Gasto General
Costo de
Combustible
3.0100
2.550
4.500
400
4.73
7.89
29.21
0.00
0.00
14.24
43.44
0.77
7.05
51.27
CAMABAJA VOLVO FM440 6x4
440
4.73
7.89
31.44
0.00
0.00
14.24
45.67
0.77
7.05
53.50
CARGADOR FRONTAL CATERPILLAR 966F
220
6.82
9.37
44.35
0.00
0.00
20.53
64.88
0.92
10.16
75.96
CARGADOR FRONTAL KOMATSU WA420-3
220
6.82
9.37
44.35
0.00
0.00
20.53
64.88
0.92
10.16
75.96
CARGADOR FRONTAL KOMATSU WA380-6
192
5.83
9.37
42.83
0.00
0.00
17.55
60.38
0.92
8.69
69.98
CARGADOR FRONTAL CASE 821B
210
6.57
9.37
37.78
0.00
0.00
19.77
57.55
0.92
9.78
68.25
CARGADOR FRONTAL SEM ZL60G
237
7.15
9.37
44.47
0.00
0.00
21.52
65.99
0.92
10.65
77.56
CARGADOR FRONTAL JCB 456ZX
217
7.15
9.37
44.47
0.00
0.00
21.52
65.99
0.92
10.65
77.56
CISTERNA DE AGUA 4000 GAL VOLVO NL12 6x4
CD
400
4.07
13.07
31.53
0.00
0.00
12.25
43.78
1.28
6.06
51.13
10 CISTERNA DE AGUA 5000 GAL VOLVO NL12 6x4
CD
400
4.29
13.07
32.27
0.00
0.00
12.91
45.18
1.28
6.39
52.86
11 CISTERNA DE AGUA 9000 GAL VOLVO NL12 6x4
CD
400
5.07
13.07
36.27
0.00
0.00
15.26
51.54
1.28
7.56
60.37
12 CISTERNA DE AGUA 10000 GAL VOLVO NL12 6x4
CD
400
5.50
13.07
37.48
0.00
0.00
16.56
54.04
1.28
8.20
63.51
13 EXCAVADORA BRAZO LARGO CATERPILLAR 320BLR
128
5.06
9.37
51.46
0.00
0.00
15.23
66.69
0.92
7.54
75.15
14 EXCAVADORA BRAZO LARGO KOMATSU PC200LC-7
143
5.06
9.37
51.29
0.00
0.00
15.23
66.52
0.92
7.54
74.98
15 EXCAVADORA CATERPILLAR 320B
128
5.06
9.37
47.05
0.00
0.00
15.23
62.28
0.92
7.54
70.74
16 EXCAVADORA CATERPILLAR 320C
128
5.06
9.37
47.05
0.00
0.00
15.23
62.28
0.92
7.54
70.74
17 EXCAVADORA CASE 9030B
131
5.06
9.37
45.97
0.00
0.00
15.23
61.20
0.92
7.54
69.66
18 EXCAVADORA KOMATSU PC200-7
143
5.06
9.37
46.34
0.00
0.00
15.23
61.57
0.92
7.54
70.03
19 EXCAVADORA JCB JS200LC
172
5.61
9.37
49.25
0.00
0.00
16.89
66.14
0.92
8.36
75.41
20 EXCAVADORA KOMATSU PC220LC-6
158
5.61
9.37
49.25
0.00
0.00
16.89
66.14
0.92
8.36
75.41
21 EXCAVADORA KOMATSU PC220LC-7
168
5.61
9.37
49.25
0.00
0.00
16.89
66.14
0.92
8.36
75.41
22 EXCAVADORA KOMATSU PC220LC-8
168
5.61
9.37
49.25
0.00
0.00
16.89
66.14
0.92
8.36
75.41
23 EXCAVADORA CATERPILLAR 325DL
204
8.25
11.36
57.92
0.00
0.00
24.83
82.75
1.11
12.29
96.15
24 EXCAVADORA CATERPILLAR 330BL
222
9.02
11.36
64.31
0.00
0.00
27.15
91.46
1.11
13.44
106.01
25 EXCAVADORA CATERPILLAR 330CL
247
10.07
11.36
65.14
0.00
0.00
30.30
95.43
1.11
15.00
111.54
26 EXCAVADORA CATERPILLAR 330DL
258
10.56
11.36
67.23
0.00
0.00
31.79
99.02
1.11
15.73
115.87
27 EXCAVADORA JCB JS330LC
271
9.90
11.36
64.55
0.00
0.00
29.80
94.35
1.11
14.75
110.21
28 EXCAVADORA KOMATSU PC300LC-6
235
9.02
11.36
63.50
0.00
0.00
27.15
90.65
1.11
13.44
105.20
29 EXCAVADORA KOMATSU PC300LC-7
246
9.02
11.36
63.50
0.00
0.00
27.15
90.65
1.11
13.44
105.20
30 EXCAVADORA MARTILLO CATERPILLAR 320C
138
5.06
11.36
71.89
0.00
0.00
15.23
87.12
1.11
7.54
95.78
31 EXCAVADORA MARTILLO KOMATSU PC220LC-8
168
5.61
11.36
74.58
0.00
0.00
16.89
91.47
1.11
8.36
100.94
32 EXCAVADORA MARTILLO KOMATSU PC300LC-7
246
9.02
11.36
82.24
0.00
0.00
27.15
109.39
1.11
13.44
123.94
33 EXCAVADORA HYUNDAI ROBEX 170W-7
116
4.95
9.37
41.65
0.00
0.00
14.90
56.54
0.92
7.38
64.84
34 MOTONIVELADORA CATERPILLAR 135H
155
3.30
11.36
42.04
0.00
0.00
9.93
51.97
1.11
4.92
58.00
35 MOTONIVELADORA CATERPILLAR 140H
185
3.96
11.36
44.12
0.00
0.00
11.92
56.04
1.11
5.90
63.06
36 MOTONIVELADORA CHAMPION 720A
195
5.17
11.36
41.87
0.00
0.00
15.56
57.43
1.11
7.70
66.25
37 MOTONIVELADORA KOMATSU GD530A2
150
3.30
11.36
38.72
0.00
0.00
9.93
48.65
1.11
4.92
54.68
38 MOTONIVELADORA KOMATSU GD655-3
190
3.96
11.36
45.28
0.00
0.00
11.92
57.20
1.11
5.90
64.22
39 RETROEXCAVADORA CASE 580M TURBO
85
2.42
7.89
24.67
0.00
0.00
7.28
31.95
0.77
3.61
36.33
40 RETROEXCAVADORA CATERPILLAR 426C
84
2.42
7.89
24.67
0.00
0.00
7.28
31.95
0.77
3.61
36.33
41 RETROEXCAVADORA CATERPILLAR 420D
90
2.42
7.89
25.10
0.00
0.00
7.28
32.38
0.77
3.61
36.76
42 RETROEXCAVADORA CATERPILLAR 420E
93
2.42
7.89
25.10
0.00
0.00
7.28
32.38
0.77
3.61
36.76
43 RETROEXCAVADORA JCB 3C
92
2.42
7.89
24.74
0.00
0.00
7.28
32.02
0.77
3.61
36.40
44 RETROEXCAVADORA NEW HOLLAND LB110
108
2.75
7.89
28.61
0.00
0.00
8.28
36.88
0.77
4.10
41.75
45 RETROEXCAVADORA KOMATSU WB140-2
86
2.42
7.89
25.02
0.00
0.00
7.28
32.30
0.77
3.61
36.68
46 RETROEXCAVADORA KOMATSU WB146-5
88
2.42
7.89
25.02
0.00
0.00
7.28
32.30
0.77
3.61
36.68
47 ROCK DRILL ATLAS COPCO ROC 748 HC11
AD
5.39
16.53
96.96
0.00
0.00
16.22
113.18
1.62
8.03
122.84
48 ZARANDA VIBRATORIA POWER SCREEN CHIEFTAIN 1400
AD
4.40
16.53
64.15
0.00
0.00
13.24
77.39
1.62
6.56
85.57
49 ZARANDA VIBRATORIA POWER SCREEN CHIEFTAIN 1800
AD
5.50
16.53
66.58
0.00
0.00
16.56
102.94
1.62
8.20
112.76
Tarifa US$-Hora
Utilidad
CAMABAJA VOLVO NL12 6x4
Equipo EDP
0.00%
Tarifa US$ Hora
Maquina
Costo de Maquina
Operada
Sueldo Planilla
Operador
0.00%
Potencia
2.8000
Categoria de
Operador
Consumo Galones
TARIFA HORARIA
Variacion
Precio
Combustible
DATOS GENERALES
Tipo de Cambio
Costo de
Operador
50 RODILLO LISO CATERPILLAR CS533C
145
3.85
7.89
23.54
0.00
0.00
11.59
35.12
0.77
5.74
41.63
51 RODILLO LISO CATERPILLAR CS533E
10 TN
3.85
7.89
23.54
0.00
0.00
11.59
35.12
0.77
5.74
41.63
52 RODILLO LISO DYNAPAC CA25
11 TN
3.85
7.89
24.06
0.00
0.00
11.59
35.64
0.77
5.74
42.15
53 RODILLO LISO INGERSOLL RAND SD100D
10 TN
3.85
7.89
23.54
0.00
0.00
11.59
35.12
0.77
5.74
41.63
54 TRACTOR DE ORUGAS CATERPILLAR D6N
145
6.49
9.37
45.93
0.00
0.00
19.53
65.47
0.92
9.67
76.05
55 TRACTOR DE ORUGAS CATERPILLAR D6G
155
6.49
9.37
45.19
0.00
0.00
19.53
64.73
0.92
9.67
75.31
56 TRACTOR DE ORUGAS CATERPILLAR D6R
185
7.59
9.37
50.64
0.00
0.00
22.85
73.49
0.92
11.31
85.71
57 TRACTOR DE ORUGAS CATERPILLAR D6T
200
7.59
9.37
50.64
0.00
0.00
22.85
73.49
0.92
11.31
85.71
58 TRACTOR DE ORUGAS SHANTUI SD-16
160
6.49
9.37
45.19
0.00
0.00
19.53
64.73
0.92
9.67
75.31
59 TRACTOR DE ORUGAS KOMATSU D65E-8G
165
6.49
9.37
45.19
0.00
0.00
19.53
64.73
0.92
9.67
75.31
60 TRACTOR DE ORUGAS KOMATSU D65EX-12
190
7.59
9.37
49.31
0.00
0.00
22.85
72.16
0.92
11.31
84.38
61 TRACTOR DE ORUGAS KOMATSU D65EX-15EO
207
7.59
9.37
49.94
0.00
0.00
22.85
72.79
0.92
11.31
85.01
62 TRACTOR DE ORUGAS CATERPILLAR D8N
285
11.66
11.36
72.51
0.00
0.00
35.10
107.61
1.11
17.37
126.10
63 TRACTOR DE ORUGAS CATERPILLAR D8R
305
12.21
11.36
73.92
0.00
0.00
36.75
110.67
1.11
18.19
129.98
64 TRACTOR DE ORUGAS CATERPILLAR D8T
310.00
12.21
11.36
80.29
0.00
0.00
36.75
117.04
1.11
18.19
136.35
65 TRACTOR DE ORUGAS KOMATSU D155AX-3
302
12.21
11.36
72.23
0.00
0.00
36.75
108.98
1.11
18.19
128.29
66 TRACTOR PANTANERO CATERPILLAR D6R LGP
185
7.59
9.37
52.23
0.00
0.00
22.85
75.08
0.92
11.31
87.30
67 TRACTOR PANTANERO KOMATSU D61PX-12
150
6.49
9.37
44.15
0.00
0.00
19.53
63.69
0.92
9.67
74.27
68 TRACTOR PANTANERO KOMATSU D61PX-15EO
150
6.49
9.37
44.15
0.00
0.00
19.53
63.69
0.92
9.67
74.27
69 VOLQUETE 17M3 VOLVO FM12 6x4
420
4.40
7.89
32.40
0.00
0.00
13.24
45.64
0.77
6.56
52.97
70 VOLQUETE 15 M3 VOLVO NL12 6x4
400
4.40
7.89
29.95
0.00
0.00
13.24
43.19
0.77
6.56
50.52
71 VOLQUETE TOLVA HERMETICA 15M3 VOLVO NL12 6x4
400
3.96
7.89
27.53
0.00
0.00
11.92
39.45
0.77
5.90
46.13
72 VOLQUETE TOLVA HERMETICA 17M3 VOLVO FM12 6x4
420
4.07
7.89
30.11
0.00
0.00
12.25
42.36
0.77
6.06
49.20
73 VOLQUETE 30 M3 VOLVO GP420
420
6.05
9.37
39.57
0.00
0.00
18.21
57.78
0.92
9.01
67.71
