Professional Documents
Culture Documents
Dias Programados
Horas Programadas
Disponibilidad Mecanica
Horas Trabajadas Dia
Horas Trabajadas Mes
Horas Trabajadas Ao
30 Dias
20 hrs
90 %
12.00 hrs
320.00 hrs
3,840.00 hrs
57.29 U.S.$./hra.
CANT.
1,100,000.00 U.S.$.
5 aos
8.59 U.S.$./hra.
4/16/2016
ITEM
gls.
3.8 U.S.$./gl.
46
5
40
0
0
0
0
0
0
Hrs
320.00
320.00
320.00
320.00
320.00
320.00
320.00
320.00
320.00
PRECIO
10.00
8.00
6.00
9.81
6.10
9.81
9.81
8.65
9.81
Hrs
320.00
4
4
2
2
0
0
0
2
0
2
0
0
0
COSTO
COSTO TOTAL
US$/HraObservaciones U.S.$.
0.16
368
50.00
0.55
1R0
176.00
0.03
9N3
10.60
0.38
###
120.00
0.00
###
0.00
0.00
0.00
0.00
###
0.00
0.82
262.31
0.00
###
0.00
0.00
###
0.00
0.64
P18
203.75
0.00
###
0.00
0.00
###
0.00
0.00
0.00
2.57
822.66
B.- ACEITES
Gls
76.00 U.S.$./hra.
Aceite de motor
Aceite caja reductora
Aceite hidraulico
Aceite winche auxiliar
Aceite bomba de agua
Aceite reductor portabarre.
Aceite de mandos finales
Aceite de Compresora
Aceite de cabezal de rotac.
60.00 gls.
5 U.S.$./gl.
0.97 U.S.$./hra.
3 Op.
4,371.43 U.S.$./mes
14.10 U.S.$./hra.
Costo
1.44 15W
0.13 SAE
0.75 ISO
0.00 EP
0.00 SAE
0.00 EP
0.00 SAE
0.00 Mad
0.00 EP
2.31
COSTO TOTAL
460.00
40.00
240.00
0.00
0.00
0.00
0.00
0.00
0.00
740.00
0.78
0.78
COSTO TOTAL
250.00
250.00
3 Ay.
1,942.86 U.S.$./mes
6.27 U.S.$./hra.
C.- GRASA
Bl.
2.57
2.31
0.78
Grasa de Perforacion
5.66 U.S.$./hra.
168.89 U.S.$./hra.
Costo
Costo
250.00
1812.66
PERFORADORA ROTATIVA DM-45E
COSTO DE ACCESORIOS
0.54 U.S.$./metro
1.10 U.S.$./metro
1.64 U.S.$./metro
SANDVICK
ITEM
Velocidad de Perforacion
Marca
48.5 mts/hra
PRECIO
U.S.$.
12.50
44.00
5.30
60.00
184.52
81.71
5.62
131.16
50.32
36.24
101.87
36.24
36.51
642.68
310.00 hrs.
6,200.00
7.-
CONSUMO
hrs
320.00
320.00
320.00
320.00
320.00
320.00
320.00
320.00
320.00
320.00
320.00
320.00
320.00
320.00
Broca
Martillo
Cilindro
Culata
Porta Bit
Adaptador
Barra
5.12 U.S.$./mts
0.51 U.S.$./mts
0.51 U.S.$./mts
6.14 U.S.$./mts
U.S.$./mts
13
U.S.$./mts
6.86
mts
22,500
Sandvick
Sandvick
Sandvick
Sandvick
Sandvick
Sandvick
Sandvick
Vida Util
mts.
1,800.00
5,850.00
12,000.00
15,000.00
9,000.00
12,500.00
21,000.00
Costo
U.S.$.
970.00
3,724.20
1,500.00
1,850.00
513.00
350.00
2,668.00
US $
154,312
Costo/mt.
U.S.$./mt.
0.54
0.64
0.13
0.12
0.06
0.03
0.13
1.64
CANT.
PERSONAL
OPERADORES
AYUDANTES
3
3
MES
S/.
90
40
JORNAL
HORARIO
S/.
8.18
3.64
HORAS
HORARIO
U.S.$.
2.60
1.15
DIA
Hrs
11
11
SUELDO
PARCIAL
U.S.$.
857.14
380.95
MES
Hrs
330
330
330
CARGA
SOCIAL
U.S.$.
600.00
266.67
TOTAL POR
TRABAJADOR
U.S.$.
1457.14
647.62
TOTAL
A PAGAR
U.S.$.
4371.43
1942.86
6314.29