CÁLCULO DE LOS DÍAS LABORADOS EN EL PERIODO DE VIGENCIA DEL 01/06/19 AL 31/05/20

Semana Feriado Fecha Día Horas DF

1 San Pedro y San Pablo 6/29/2019 Saturday 5.5 1.0625
2 Fiestas Patrias (28 y 29) 7/29/2019 Monday 8.5 1.0625
3 Santa Rosa 8/30/2019 Friday 8.5 1.0625
4 Combate de Angamos 10/8/2019 Tuesday 8.5 1.0625
5 Día de Construcción Civil 10/25/2019 Friday 8.5 1.0625
6 Día de Todos los Santos 11/1/2019 Friday 8.5 1.0625
7 Navidad 12/25/2019 ### 8.5 1.0625
8 Año Nuevo 1/1/2020 ### 8.5 1.0625
9 Semana Santa (Jue y Vie) 4/18/2020 Jue y Vie 17 2.1250
10 Día del Trabajo 5/1/2020 Friday 8.5 1.0625
11-52 Semanas Normales -
Total 11.6875

Los días laborado en el periodo son 365 - 63.6875 = 301.0000

1/06/19 AL 31/05/20

Dom DNL
1.0000 2.0625
1.0000 2.0625
1.0000 2.0625
1.0000 2.0625
1.0000 2.0625
1.0000 2.0625
1.0000 2.0625
1.0000 2.0625
1.0000 3.1250
1.0000 2.0625
42.0000 42.0000 41
52.0000 63.6875 40
 CÁLCULO DEL VALOR DE LA HORA HOMBRE PA
Operador de Equipo
Operardor Metalmecánico Operado de Equipo Pesado Mediano

Jornal Básico JB S/. 67.20 S/. 67.20

Bonificación Unificada de Construcción BUC 32.00% S/. 21.50 32.00% S/. 21.50 32.00%
Bonificación por Alta Especialización BAE 15.00% S/. 10.08 10.00% S/. 6.72 8.00%
Leyes Sociales
Liquidación LIQ 15.00% S/. 10.08 15.00% S/. 10.08 15.00%
Vacaciones VAC 11.33% S/. 7.61 11.33% S/. 7.61 11.33%
Dominical DOM 17.28% S/. 11.61 17.28% S/. 11.61 17.28%
Feriados FER 3.88% S/. 2.61 3.88% S/. 2.61 3.88%
Gratificación GRAT 26.58% S/. 17.86 26.58% S/. 17.86 26.58%
Escolaridad ESC 29.90% S/. 20.09 29.90% S/. 20.09 29.90%
Aportes del Empleador (Sobre Remuneración Afecta)
ESSALUD Essalud 9.00% S/. 12.46 9.00% S/. 12.16 9.00%
SCTR Sctr 3.00% S/. 4.15 3.00% S/. 4.05 3.00%
Aporte a la AFP A_AFP 1.00% S/. 1.38 1.00% S/. 1.35 1.00%
Otros Pagos
Bonificación por Movilidad Acumulada MOV S/. 7.20 S/. 7.20
Overol OVE S/. 0.60 S/. 0.60
Seguro de Vida SV S/. 0.20 S/. 0.20

Total Día S/. 194.63 S/. 190.84

Valor HH S/. 24.33 S/. 23.86

Si el obrero tiene bonificaciones, incrementara el valor de la hora hombre en el monto de la bonificación más los aportes correspondientes ya que e
Bonificación por Altura (primer tramo) 7% JB S/. 0.66 7% JB S/. 0.66 7% JB
HH en altura S/. 24.99 S/. 24.52

Bonificación por Contacto con el Agua 20% JB S/. 1.90 20% JB S/. 1.90 20% JB
HH en contacto con el Agua S/. 26.23 S/. 25.76

Bonficación por Altitud S/. 2.00 S/. 0.28 S/. 2.00 S/. 0.28 S/. 2.00
HH en altitud S/. 24.61 S/. 24.14

Bonificación por laborar bajo la cota cero S/. 1.90 S/. 0.27 S/. 1.90 S/. 0.27 S/. 1.90
HH bajo la cota cero S/. 24.60 S/. 24.13

Bonificación por Alta Temperatura S/. 3.50 S/. 0.49 S/. 3.50 S/. 0.49 S/. 3.50
HH por alta temperatura S/. 24.82 S/. 24.35

Bonificación por Trabajo Nocturno 25% JB S/. 2.37 25% JB S/. 2.37 25% JB
HH en trabajo nocturno S/. 26.70 S/. 26.23
HORA HOMBRE PARA EL PERIODO 2018-2019
Operador de Equipo
Topografo Operario Oficial Peón
Mediano

S/. 67.20 S/. 67.20 S/. 67.20 S/. 53.70 S/. 48.10
S/. 21.50 32.00% S/. 21.50 32.00% S/. 21.50 30.00% S/. 16.11 30.00% S/. 14.43
S/. 5.38 9.00% S/. 6.05

S/. 10.08 15.00% S/. 10.08 15.00% S/. 10.08 15.00% S/. 8.06 15.00% S/. 7.22
S/. 7.61 11.33% S/. 7.61 11.33% S/. 7.61 11.33% S/. 6.08 11.33% S/. 5.45
S/. 11.61 17.28% S/. 11.61 17.28% S/. 11.61 17.28% S/. 9.28 17.28% S/. 8.31
S/. 2.61 3.88% S/. 2.61 3.88% S/. 2.61 3.88% S/. 2.09 3.88% S/. 1.87
S/. 17.86 26.58% S/. 17.86 26.58% S/. 17.86 26.58% S/. 14.27 26.58% S/. 12.78
S/. 20.09 29.90% S/. 20.09 29.90% S/. 20.09 29.90% S/. 16.06 29.90% S/. 14.38

S/. 12.04 9.00% S/. 12.10 9.00% S/. 11.56 9.00% S/. 9.14 9.00% S/. 8.18
S/. 4.01 3.00% S/. 4.03 3.00% S/. 3.85 3.00% S/. 3.05 3.00% S/. 2.73
S/. 1.34 1.00% S/. 1.34 1.00% S/. 1.28 1.00% S/. 1.02 1.00% S/. 0.91

S/. 7.20 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/. 0.60
S/. 0.20 S/. 0.20 S/. 0.20 S/. 0.20 S/. 0.20

S/. 189.33 S/. 190.08 S/. 183.25 S/. 146.86 S/. 132.36
S/. 23.67 S/. 23.76 S/. 22.91 S/. 18.36 S/. 16.55

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/. 0.53 7% JB S/. 0.48
S/. 24.33 S/. 24.42 S/. 23.57 S/. 18.89 S/. 17.03

S/. 1.90 20% JB S/. 1.90 20% JB S/. 1.90 20% JB S/. 1.52 20% JB S/. 1.36
S/. 25.57 S/. 25.66 S/. 24.81 S/. 19.88 S/. 17.91

S/. 0.28 S/. 2.00 S/. 0.28 S/. 2.00 S/. 0.28 S/. 2.00 S/. 0.28 S/. 2.00 S/. 0.28
S/. 23.95 S/. 24.04 S/. 23.19 S/. 18.64 S/. 16.83

S/. 0.27 S/. 1.90 S/. 0.27 S/. 1.90 S/. 0.27 S/. 1.90 S/. 0.27 S/. 1.90 S/. 0.27
S/. 23.94 S/. 24.03 S/. 23.18 S/. 18.63 S/. 16.82

S/. 0.49 S/. 3.50 S/. 0.49 S/. 3.50 S/. 0.49 S/. 3.50 S/. 0.49 S/. 3.50 S/. 0.49
S/. 24.16 S/. 24.25 S/. 23.40 S/. 18.85 S/. 17.04

S/. 2.37 25% JB S/. 2.37 25% JB S/. 2.37 25% JB S/. 1.90 25% JB S/. 1.70
S/. 26.04 S/. 26.13 S/. 25.28 S/. 20.26 S/. 18.25
 Un Feriado
Semana entre lunes y Un Feriado
Normal en sábado
viernes

Horas Laboradas HL 48 39.5 42.5

CAT OP Horas Feriado HF 0 8.5 5.5
JB S/. 67.20 Horas Reconocidas HR 48 48 48
BUC 32.00% Días Asistidos DM 6 5 5
Días de la Semana DC 7 7 7
Semanas al Año 41 8 2

(1) Jornal S/. 403.20 S/. 331.80 S/. 357.00

CAT JB BUC (2) Jonal Feriado S/. - S/. 71.40 S/. 46.20

OP 67.2 32% (3) BUC S/. 129.02 S/. 106.18 S/. 114.24

OF 53.7 30% (4) Dominical S/. 67.20 S/. 67.20 S/. 67.20

PE 48.1 30% (5) Gratificacion S/. 107.16 S/. 89.30 S/. 89.30

(6) Vacaciones S/. 40.32 S/. 33.18 S/. 35.70

(7) Escolaridad S/. 120.56 S/. 100.47 S/. 100.47

(8) Liqudacion S/. 60.48 S/. 49.77 S/. 53.55

(9) Movilidad S/. 43.20 S/. 36.00 S/. 36.00

(10) Overol S/. 3.59 S/. 2.99 S/. 2.99

(11) Seguro Vida S/. 1.20 S/. 1.00 S/. 1.00

(12) ESSALUD 9% Remuneración Afecta S/. 67.22 S/. 62.92 S/. 63.87

RA=(1)+(2)+(3)+(4)+(5)+(6) (13) SCTR 3% Remuneración Afecta S/. 22.41 S/. 20.97 S/. 21.29
RA=(1)+(2)+(3)+(4)+(5)+(6)

(14) Aporte AFP 1% Remuneración Afecta S/. 7.47 S/. 6.99 S/. 7.10

Total Semana S/. 1,073.03 S/. 980.17 S/. 995.91

HH S/. 22.35 S/. 24.81 S/. 23.43
 Dos
Dos Feriados
Feriados entre Día 365
entre lunes
viernes y
y viernes sábado

31 34 8 2408
17 14 0 96
48 48 8 2504
4 4 1 301
7 7 1 365
1 0 1

S/. 260.40 S/. 285.60 S/. 67.20 S/. 20,227.20

S/. 142.80 S/. 117.60 S/. - S/. 806.40

S/. 83.33 S/. 91.39 S/. 21.50 S/. 6,472.57

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

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

S/. 26.04 S/. 28.56 S/. 275.52 S/. 2,291.52

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

S/. 39.06 S/. 42.84 S/. 10.08 S/. 3,034.08

S/. 28.80 S/. 28.80 S/. 7.20 S/. 2,167.20

S/. 2.39 S/. 2.39 S/. 0.60 S/. 180.08

S/. 0.80 S/. 0.80 S/. - S/. 60.00

S/. 58.61 S/. 59.56 S/. 35.40 S/. 3,481.13

S/. 19.54 S/. 19.85 S/. 11.80 S/. 1,160.49

S/. 6.51 S/. 6.62 S/. 3.93 S/. 386.83

S/. 887.29 S/. 903.02 S/. 482.38 S/. 55,197.08

S/. 28.62 S/. 26.56 S/. 60.30 S/. 22.92