Professional Documents
Culture Documents
5)
1 PARMETROS DE OPERACIN
1.1 Seccin 4.0 4.5
1.2 Longitud de Perforacin 3.90 m 13
1.3 Avance por frente prom. 3.60 m
1.4 Rendimiento de Avance 92.31%
2 PERSONAL
Personal Valor Unidad
Operador Jumbo 6.89 $/hr
Operador Scoop 6.89 $/hr
Cargador de Tiros 6.89 $/hr
Mecnico 6.89 $/hr
Ayudante 6.10 $/hr
Supervisor 16.00 $/hr
3 MANTENIMIENTO DE EQUIPOS
Horas de Mantenimiento
EQUIPO
Dia Turno
Jumbo 1.50 0.50
Scoop 2.00 0.67
Teledyne / Anfoloader 1.00 0.33
4 PERFORACION
Datos de Entrada
Nmero de Taladros 32 Taladros
* Cargados 30 Taladros
* Alivio 2 Taladros
EQUIPO Vida Util (aos) PRECIO Costo Unitario Costo por frente
Depreciacin Jumbo Hidrulico 10 650000 $ 8.851 $/hr 31.27
Sub Total 8.69
Vida Util
Aceros de Perforacin PRECIO Costo Unitario Costo por frente
(m-perforados)
Barra 3000 230.00 $/un 0.077 $/m 9.57
Shank (culatin) 3400 195.00 $/un 0.057 $/m 7.16
Copla 2300 50.00 $/un 0.022 $/m 2.71
Broca (bit) 1000 55.00 $/un 0.055 $/m 6.86
Broca Escariador 2000 195.00 $/un 0.098 $/m 0.76
Sub Total 27.06
Sub Total 7.52
5 VOLADURA
EQUIPO Vida Util (aos) PRECIO Costo Unitario Costo por frente
TELEDYNE 10 450000 $ 6.51 $/hr 14.65
Sub Total 4.07
6 LIMPIEZA
7 TRANSPORTE
8 SERVICIOS AUXILIARES
Costo Operacin
EQUIPO Consumo Costo Total Costo Unitario
($/hr)
Teledyne 40.26 8.00 hr/50 m 322.08 $ 6.44
Camin servicio 8.32 3.0 hr/50 m 24.96 $ 0.50
Camioneta Sup. 19.52 0.5 hr/50 m 9.76 $ 0.20
Camioneta Mtto. 17.30 0.5 hr/50 m 8.65 $ 0.17
Camioneta Top. 19.52 1.0 hr/50 m 19.52 $ 0.39
Sub Total 7.70
Costo de Ventilacin
Consideraciones: Se necesita en promedio 3 hr. para la ventilacin de 1 disparo y una distancia de 50 m de manga
como minimo
Se considera la utilizacin de un ventilador hasta 200 m de avance, de ah se colocar otro en serie o
se cambiar el sistema de ventilacin
Se considera 2 hr. de mantenimiento semanal del Ventilador
EQUIPO Vida Util (horas) Precio Costo Unitario Costo por Disparo
Colocacion de Ventilador Utilizacin (m) Consumo Costo Unitario Costo por Disparo
Teledyne 200 3.0 hr 40.26 $/hr 0.17
Insumos (pernos, cables, caja, etc.) 200 200.00 $ 3.55
Sub Total 3.72
Costo de Drenaje
Consideraciones: Se necesita en promedio 1 hr. de drenaje por disparo
Se considera 2 hr. de mantenimiento semanal de la bomba
EQUIPO Vida Util (horas) Precio Costo Unitario Costo por Disparo
9 GASTOS GENERALES
Se considerar un 20 % del Costo neto por metro de avance, en el cual estarn contemplados los costos de Adminsitracin, Jefatura, Ingenieria, etc.
5) RESUMEN DE COSTOS DE DESARROLLO
1 PERFORACION
1.1 EQUIPO JUMBO BOOMER 282 8.69
Mantenimiento 0.96
Insumos (Energia, Agua, Combustible) 43.60
Sub Total Equipo 53.24
1.2 ACEROS 7.52
1.3 PERSONAL (Perforista, Ayudante) 17.19
Costo de Perforacin 77.96
2 VOLADURA
2.1 EQUIPO TELEDYNE 4.07
Mantenimiento 0.78
Insumos (aire, combustible, neumaticos) 3.49
Sub Total Equipo 8.34
2.2 EXPLOSIVOS Y ACCESORIOS 31.79
2.3 PERSONAL (Cargador, Ayudante) 16.38
Costo de Voladura 56.50
3 LIMPIEZA
3.1 EQUIPO SCOOP 28.00
Mantenimiento 1.90
Neumaticos 9.60
Combustible 29.40
Sub Total Equipo 68.90
3.2 PERSONAL (Operador) 6.89
Costo Operacin Scoop 75.79
Costo Limpieza con Scoop 56.84
4 TRANSPORTE
Esteril 0.906 $/Tn ESTERIL 40.75
Mineral 1.159 $/Tn MINERAL 52.17
5 SERVICIOS AUXILIARES
5.1 Costo de Instalacion Aire, Agua Energa 28.78
5.2 Costo de Ventilacin 27.31
5.3 Costo de Drenaje 5.24
Costo de Servicios Auxiliares 61.33
ANCE
$/m-avance
$/Disp.
$/Disp.
$/Disp.
$/Disp.
$/Disp.
$/Disp.
$/m-avance
$/m-avance
NCE
$/m-avance
$/m-avance
Costo Unitario
$/Hr
Costo Unitario
$/hr
$/hr
$/hr
Costo Unitario
$/m
$/m
$/m
$/m
$/m
$/m
$/m-avance
tancia de 50 m de manga
Costo Operacin
$/Hr
$/Hr
$/Disparo
$/Disparo
$/m-avance
$/m-avance
$/m-avance
$/m-avance
$/m-avance
Costo por Disparo
$/Disparo
Costo Operacin
$/Hr
$/Hr
$/Hr
$/hr
$/Disparo
$/Disparo
$/m-avance
$/m-avance
$/m-avance
$/m-avance
$/m-avance
RROLLO
$/m-avance
$/m-avance
$/m-avance
$/m-avance
$/m-avance
$/m-avance
$/m-avance
$/m-avance
$/m-avance
$/m-avance
$/m-avance
$/m-avance
$/m-avance
$/m-avance
$/hr
$/hr
$/hr
$/hr
$/hr
$/hr
$/hr
$/m-avance
$/m-avance
$/m-avance
$/m-avance
$/m-avance
$/m-avance
$/m-avance
ES
Costo Total ($/ m avance)
352.061
365.755
COSTO DE AVANCE EN PREPARACIN (Seccion 4.0 x 4.0)
1 PARMETROS DE OPERACIN
1.1 Seccin 4.0 4.0
1.2 Longitud de Perforacin 3.90 m
1.3 Avance por frente prom. 3.50 m
1.4 Rendimiento de Avance 89.74%
2 PERSONAL
Personal Valor Unidad
Operador Jumbo 6.89 $/hr
Operador Scoop 6.89 $/hr
Cargador de Tiros 6.89 $/hr
Mecnico 6.89 $/hr
Ayudante 6.10 $/hr
Supervisor 16.00 $/hr
3 MANTENIMIENTO DE EQUIPOS
Horas de Mantenimiento
EQUIPO
Dia Turno
Jumbo 1.50 0.50
Scoop 2.00 0.67
Teledyne 1.00 0.33
4 PERFORACION
Datos de Entrada
Numero de Taladros 30 Taladros
* Cargados 28 Taladros
* Alivio 2 Taladros
EQUIPO Vida Util (aos) PRECIO Costo Unitario Costo por frente
Depreciacin Jumbo Hidrulico 10 650000 $ 9.404 $/hr 32.13
Sub Total 9.18
Vida Util
Aceros de Perforacin (m- PRECIO Costo Unitario Costo por frente
perforados)
Barra 3000 230.00 $/un 0.077 $/m 8.97
Shank (culatin) 3400 195.00 $/un 0.057 $/m 6.71
Copla 2300 50.00 $/un 0.022 $/m 2.54
Broca (bit) 1000 55.00 $/un 0.055 $/m 6.44
Broca Escariador 2000 195.00 $/un 0.098 $/m 0.76
Sub Total 25.42
Sub Total 7.26
5 VOLADURA
EQUIPO Vida Util (aos) PRECIO Costo Unitario Costo por frente
TELEDYNE 10 450000 $ 6.51 $/hr 13.89
Sub Total 3.97
6 LIMPIEZA
7 TRANSPORTE
8 SERVICIOS AUXILIARES
Costo
EQUIPO Operacin Consumo Costo Total Costo Unitario
($/hr)
Teledyne 40.26 8.00 hr/50 m 322.08 $ 6.44
Camin servicio 8.32 3.0 hr/50 m 24.96 $ 0.50
Camioneta Sup. 19.52 0.5 hr/50 m 9.76 $ 0.20
Camioneta Mtto. 17.3 0.5 hr/50 m 8.65 $ 0.17
Camioneta Top. 19.52 1.0 hr/50 m 19.52 $ 0.39
Sub Total 7.70
Costo de Ventilacin
Consideraciones: Se necesita en promedio 3 hr. para la ventilacin de 1 disparo y una distancia de 50 m de manga
como minimo
Se considera la utilizacin de un ventilador hasta 200 m de avance, de ah se colocar otro en
serie o se cambiar el sistema de ventilacin
Se considera 2 hr. de mantenimiento semanal del Ventilador
Vida Util
EQUIPO Precio Costo Unitario Costo por Disparo
(horas)
Ventilador 50000 18000 $ 0.36 $/Hr 1.08
Colocacion de Ventilador Utilizacin (m) Consumo Costo Unitario Costo por Disparo
Teledyne 200 3.0 hr 40.26 $/hr 0.17
Insumos (pernos, cables, caja, etc.) 200 200.00 $ 3.55
Sub Total 3.72
Vida Util
Insumos Consumo Costo Unitario Costo Operacin
(horas)
Energa 45.0 kw-h 0.65 $/kw-h 29.25
Manga de Ventilacin 2500 50.0 m 352.00 $/50 m 0.14
Sub Total 88.17
Costo de Drenaje
Consideraciones: Se necesita en promedio 1 hr. de drenaje por disparo
Se considera 2 hr. de mantenimiento semanal de la bomba
Vida Util
EQUIPO Precio Costo Unitario Costo por Disparo
(horas)
Bomba 3500 1000 $ 0.29 $/Hr 0.29
Vida Util
Insumos Consumo Costo Unitario Costo Operacin
(horas)
Energa 20.0 kw-h 0.65 $/kw-h 13.00
Tuberia Aire ( = 110mm) 1000 100.0 m 2.38 $/m 0.24
Accesorios para tuberias 1000 20.00 $ 0.02
13.26
Sub Total
13.26
9 GASTOS GENERALES
Se considerar un 20 % del Costo neto por metro de avance, en el cual estarn contemplados los costos de Adminsitracin, Jefatura, Ingenieria, etc.
4.0) RESUMEN DE COSTOS DE PREPARACION
1 PERFORACION
1.1 EQUIPO JUMBO BOOMER 282 9.18
Mantenimiento 1.54
Insumos (Energia, Agua, Combustible) 40.88
Sub Total Equipo 51.60
1.2 ACEROS 7.26
1.3 PERSONAL (Perforista, Ayudante) 17.25
Costo de Perforacin 76.12
2 VOLADURA
2.1 EQUIPO TELEDYNE 3.97
Mantenimiento 0.76
Insumos (aire, combustible, neumaticos) 3.45
Sub Total Equipo 8.18
2.2 EXPLOSIVOS Y ACCESORIOS 29.38
2.3 PERSONAL (Cargador, Ayudante) 16.21
Costo de Voladura 53.77
3 LIMPIEZA
3.1 EQUIPO SCOOP 21.00
Mantenimiento 1.90
Neumaticos 6.25
Combustible 29.40
Sub Total Equipo 58.55
3.2 PERSONAL (Operador) 6.89
Costo Operacin Scoop 65.44
Costo Limpieza con Scoop 43.63
4 TRANSPORTE
Esteril 0.906 $/Tn ESTERIL 36.23
Mineral 1.159 $/Tn MINERAL 46.37
5 SERVICIOS AUXILIARES
5.1 Costo de Instalacion Aire, Agua Energa 28.78
5.2 Costo de Ventilacin 28.09
5.3 Costo de Drenaje 5.39
Costo de Servicios Auxiliares 62.26
VANCE
$/m-avance
$/Disparo
$/Disparo
$/Disparo
$/Disparo
$/Disparo
$/Disparo
$/m-avance
$/m-avance
NCE
$/m-avance
$/m-avance
Costo Unitario
$/Hr
Costo Unitario
$/hr
$/hr
$/hr
a y energa
Costo Unitario
$/m
$/m
$/m
$/m
$/m
$/m
$/m-avance
na distancia de 50 m de manga
e, de ah se colocar otro en
Costo Operacin
$/Hr
$/Hr
$/Disparo
$/Disparo
$/m-avance
$/m-avance
$/m-avance
$/m-avance
$/m-avance
Costo Operacin
$/Hr
$/Hr
$/Hr
$/hr
$/Disparo
$/Disparo
$/m-avance
$/m-avance
$/m-avance
$/m-avance
$/m-avance
$/m
$/m
$/m
$/m
$/m
$/m
$/m
$/m-avance
$/m-avance
$/m-avance
$/m-avance
$/m-avance
$/m-avance
$/m-avance
$/hr
$/hr
$/hr
$/hr
$/hr
$/hr
$/hr
$/m-avance
$/m-avance
$/m-avance
RES
$/m-avance
$/m-avance
$/m-avance
$/m-avance
ES
Costo Total ($/ m avance)
326.390
338.562
Dimensiones (m)
Tipo de labor Area (m2)
Ancho Altura
Desarrollo 4.0 4.5 18.0
Preparacin 4.0 4.0 16.0
Avance
Longitud de perforacion Rendimiento por
Tipo de labor Promedio por
(m) Disparo %
Disparo (m)
Desarrollo 3.9 3.6 92.31%
Preparacin 3.9 3.5 89.74%
Avance
Densidad de
Tipo de labor Area (m2) Promedio por
Roca (Tn/m3)
Disparo (m)
Desarrollo 18.0 3.6
2.5
preparacin 16.0 3.5
DESARROLLO
Datos de Entrada
(4,0m x 4,5m)
Nmero de Taladros 32 Tal.
* Cargados 30 Tal.
* Alivio 2 Tal.
Dimetro de Perforacin 45 mm
Metros Perforacin por frente 124.8 m
Metros escariados por frente (Alivio) 7.8 m
DESARROLLO
Datos de Entrada
(4,0 m x 4,5 m)
Densidad de ANFO (confinado) 0.90 T/m3
Carga explosiva promedio 3.04 Kg/Tal.
ANFO 2.86 Kg/Tal.
Emulsin 0.18 Kg/Tal.
DESARROLLO
Datos de Entrada
(4,0 m x 4,5 m)
Material a remover
Volumen de Roca 64.80 m3
Tonelaje de roca por disparo 162.00 Tn/disparo
Tonelaje de roca por metro de avance 45.00 Tn/m-avance
Rendimiento de carguio del scoop 60.00 Tn/hr
Tiempo de Limpieza 2.70 Hr/disparo
DESARROLLO
TIPO DE LABOR
SECCION (4,0 m x 4,5 m)
Toneladas por disparo 162.00 Tn/disparo
Toneladas por metro de avance 45.00 Tn/m-avance
204.63 $/Disparo
COSTO DE LIMPIEZA
56.84 $/m-avance
Datos de Entrada
Distancia Promedio de Transporte
Transporte de Mineral 2.5 Km
Transporte de Desmonte 3.2 Km
Tonelaje a Transportar
Labores de Desarrollo 162.0 Tn
Labores de Preparacin 140.0 Tn
Datos de Entrada
Distancia Promedio de Transporte
Transporte de Mineral 2.5 Km
Transporte de Desmonte 3.2 Km
Tonelaje a Transportar
Labores de Desarrollo 0.0 Tn
Labores de Preparacin 0.0 Tn
TIPO DE LABOR
Avance promedio por disparo
SERVICIOS AUXILIARES
TIPO Costos Unitarios
Costo de Instalacion Aire, Agua Energa 28.78 $/m
Costo de Ventilacin 98.30 $/Disp.
Costo de Drenaje 18.87 $/Disp.
Costo de Servicios Auxiliares 145.96 $/Disp.
ENTES DE AVANCE
PREPARACION
(4,0m x 4,0m)
30 Tal.
28 Tal.
2 Tal.
45 mm
117 m
7.8 m
3.42 hr
1.92 hr
0.50 hr
1.00 hr
83.3 kw-hr
50.0 l/min
5750.0 lt/frente
NTES DE AVANCE
PREPARACION
(4,0 m x 4,0 m)
0.90 T/m3
2.90 Kg/Tal.
2.72 Kg/Tal.
0.18 Kg/Tal.
77.01 Kg
23.00 un
28.00 un
60.00 m
6.00 m
2.00 un
28.00 tiros
0.50 hr
3.50 min
2.13 hr
TES DE AVANCE
PREPARACIN
(4,0 m x 4,0 m)
56.00 m3
140.00 Tn/disparo
40.00 Tn/m-avance
60.00 Tn/hr
2.33 Hr/disparo
EZA DE FRENTES
PREPARACIN
(4,0 m x 4,0 m)
140.00 Tn/disparo
40.00 Tn/m-avance
152.69 $/Disparo
43.63 $/m-avance
DESARROLLO PREPARACIN
(4,0 m x 4,5 m) (4,0 m x 4,0 m)
3.60 m 3.50 m
DESARROLLO PREPARACIN
(4,0 m x 4,5 m) (4,0 m x 4,0 m)
28.78 $/m-avance 28.78 $/m-avance
27.31 $/m-avance 28.09 $/m-avance
5.24 $/m-avance 5.39 $/m-avance
61.33 $/m-avance 62.26 $/m-avance
CUADRO COMPARATIVO DE DISEOS DE PERFORACION EN DESARROLL
Arranque 4 1 5 19.5 4 2
Ayudas de Arranque 8 0 8 31.2 8 0
Cajas 8 0 8 31.2 6 0
Corona 5 0 5 19.5 5 0
Ay. Corona 3 0 3 11.7 2 0
Zapatera 6 0 6 23.4 5 0
TOTAL 34 1 35 136.5 30 2
CUADRO COMPARATIVO DE DISEOS DE PERFORACION EN PREPARACION
Arranque 4 1 5 19.5 4 2
Ayudas de Arranque 8 0 8 31.2 8 0
Cajas 8 0 8 31.2 6 0
Corona 5 0 5 19.5 5 0
Ay. Corona 3 0 3 11.7 0 0
Zapatera 6 0 6 23.4 5 0
TOTAL 34 1 35 136.5 28 2
RACION EN DESARROLLOS DISEO
Longitud de Perforacin por taladro: 3.9
4.0 Ancho Longitud de Taco 0.6
4.5 Altura Longitud Carga Explosiva 3.3
3.9 metros/tal Carga de 1 taladro:
Cebo (1 cartucho emulsin 11/8"x 7") 0.18
Diseo Planteado Diferencia de ANFO 3.12
Longitud Long. Perforada
TOTAL Perforada (m) (m)
Zapatera 6
TOTAL 34
m3 Arranque 3.9
Tn/m 3
Ayudas de Arranque 3.9
Tn Cajas 3.9
Corona 3.9
Kg/m3 Ay. Corona 3.9
Kg/Tn Zapatera 3.9
N Taladros
Tipo de Labor
m cargados
m Desarrollo 30
m Preparacin 28
Kg.
Total carga
Tipo de Labor
explosiva (Kg)
Kg/Taladro Carga Explosiva Total Desarrollo 91.26
Kg/Taladro 4.46 Kg Preparacin 81.12
Kg/Taladro 86.80 Kg
Kg.
sacos
cartuchos
m2
m3
Tn/m3
Tn
Kg/m3
Kg/Tn
m
m
m
Kg.
Kg/ml
Kg.
sacos
cartuchos
m2
m3
Tn/m3
Tn
Kg/m3
Kg/Tn
Factor de Volumen a Explosivo a
Tipo de Roca
Carga Kg/m3 remover (m3) emplear (kg)
Semidura a 1.30 70.20 91.26
intermedia 1.30 62.40 81.12
OMPARATIVO DISEOS DE
VOLADURA
ORES DE DESARROLLO
Factor de Factor de
Carga Potencia
1.64 0.65
1.30 0.52
20.52% 20.52%
ORES DE PREPARACION
Factor de Factor de
Carga Potencia
2.02 0.81
1.30 0.52
35.77% 35.77%
CALCULO DE BURDEN
FORMULA DE EXSA
FORMULA DE ASH:
Diametro taladro
CLASE DE ROCA
TIPO DE EXPLOSIVO
BLANDA MEDIA DURA
Tipo de Roca
Blanda a media
TIPO DE ROCA
Muy Dificiles
Dificiles
Fciles
Muy Fciles
ULA DE EXSA
2.5 Pulg
TIPO DE EXPLOSIVO
Emulsion,
Forma Practica ANFO hidrogeles y
ANFO Pesado
50 45 27 33 24 24
43 38 37 45 33 34
TIPO DE EXPLOSIVO
Emulsion,
Forma Practica ANFO hidrogeles y
ANFO Pesado
3.18 2.86 1.71 2.10 1.52 1.52
FACTOR DE
CARGA
1,5 a 1,8
1,3 a 1,5
1,1 a 1,3
1,0 a 1,2
PERFORACION DE RAINURA PERFORACION DE CAMARA
DISEO ACTUAL DISEO ACT
Metros
Parada N Tiros Parada N Tiros
Perforados (m)
R0 12 303.0 P1 12
R1 14 347.0 P2 12
R2 13 314.5 P3 13
Total 39 964.5 P4 13
P5 14
Volumen a remover 2633.79 m3 P6 13
Tonelaje a remover 6584.48 Tn P7 13
P8 12
Factor de Perforacin 6.8 Tn/m-perf. P9 12
P10 11
P11 10
P12 9
Total 144
Metros
Parada N Tiros Parada N Tiros
Perforados (m)
R0 11 286.5 P1 12
R1 12 308.5 P2 12
R2 11 292.0 P3 12
Total 34 887.0 P4 13
P5 13
Volumen a remover 2633.79 m3 P6 13
Tonelaje a remover 6584.48 Tn P7 12
P8 11
Factor de Perforacin 7.4 Tn/m-perf. P9 11
P10 10
P11 9
P12 8
Total 136
PERFORACI
Diametro
Tipo de Diseo
Perforacin
Diseo Actual 2.5
Diseo Planteado 2.5
Diferencia
PERFORACI
Diametro
Tipo de Diseo
Perforacin
Tn/m3
CION DE CAMARA
DISEO PLANTEADO
Tn/m3
PERFORACIN DE CAMARA
Parametros de Malla de Factor de
Perforacin (m) Metros
N Tiros Perforacin
Perforados
Burden Espaciamiento Tn/m-perf.
2.5 2.5 144 3526.0 8.4
2.5 2,5 a 3,0 136 3300.5 9.0
-8 -225.5 0.6
PARMETROS DE PERFORACIN
Longitud de Cantidad de Carga Booster-APD Total de Carga Longitud de Cantidad de Carga Booster-APD Total de Carga
N Longitud de N Longitud de
Fila Perforacin Carga Explosiva Fila Perforacin Carga Explosiva
Tiros Carga (m) Unidades Kg Tiros Carga (m) Unidades Kg
(m) (Kg ANFO) (Kg) (m) (Kg ANFO) (Kg)
1 21.5 11.5 32.78 2.0 0.30 33.08 1 10.0 8.0 22.80 2.0 0.30 23.10
2 25.0 15.0 42.75 2.0 0.30 43.05 2 10.0
3 29.0 19.0 54.15 2.0 0.30 54.45 3 10.0 8.0 22.80 2.0 0.30 23.10
4 32.0 22.0 62.71 2.0 0.30 63.01 4 10.0
5 32.0 22.0 62.71 2.0 0.30 63.01 5 10.0 8.0 22.80 2.0 0.30 23.10
6 32.0 22.0 62.71 2.0 0.30 63.01 6 10.0
P1 7 31.5 21.5 61.28 2.0 0.30 61.58
P1 7 10.0 8.0 22.80 2.0 0.30 23.10
8 30.5 20.5 58.43 2.0 0.30 58.73 8 10.0
9 29.5 19.5 55.58 2.0 0.30 55.88 9 10.0 8.0 22.80 2.0 0.30 23.10
10 28.5 18.5 52.73 2.0 0.30 53.03 10 10.0
11 21.5 11.5 32.78 2.0 0.30 33.08 11 10.0 8.0 22.80 2.0 0.30 23.10
12 14.0 4.0 11.40 1.0 0.15 11.55 12 10.0 8.0 22.80 2.0 0.30 23.10
Total 327.0 207.0 590.00 23.00 3.45 593.45 Total 120.0 56.0 159.61 14.00 2.10 161.71
1 19.5 9.5 27.08 2.0 0.30 27.38 1 10.0 8.0 22.80 2.0 0.30 23.10
2 24.0 14.0 39.90 2.0 0.30 40.20 2 10.0
3 28.5 18.5 52.73 2.0 0.30 53.03 3 10.0 8.0 22.80 2.0 0.30 23.10
4 32.0 22.0 62.71 2.0 0.30 63.01 4 10.0
5 32.0 22.0 62.71 2.0 0.30 63.01 5 10.0 8.0 22.80 2.0 0.30 23.10
6 32.0 22.0 62.71 2.0 0.30 63.01 6 10.0
P2 7 31.5 21.5 61.28 2.0 0.30 61.58 P2 7 10.0 8.0 22.80 2.0 0.30 23.10
8 30.5 20.5 58.43 2.0 0.30 58.73 8 10.0
9 29.5 19.5 55.58 2.0 0.30 55.88 9 10.0 8.0 22.80 2.0 0.30 23.10
10 28.5 18.5 52.73 2.0 0.30 53.03 10 10.0
11 18.5 8.5 24.23 2.0 0.30 24.53 11 10.0 8.0 22.80 2.0 0.30 23.10
12 11.5 12 11.5 9.5 27.08 2.0 0.30 27.38
Total 318.0 196.5 560.07 22.00 3.30 563.37 Total 121.5 57.5 163.89 14.00 2.10 165.99
1 22.5 12.5 35.63 2.0 0.30 35.93 1 10.0 8.0 22.80 2.0 0.30 23.10
2 26.0 16.0 45.60 2.0 0.30 45.90 2 10.0
3 31.0 21.0 59.85 2.0 0.30 60.15 3 10.0 8.0 22.80 2.0 0.30 23.10
4 32.0 22.0 62.71 2.0 0.30 63.01 4 10.0
5 32.0 22.0 62.71 2.0 0.30 63.01 5 10.0 8.0 22.80 2.0 0.30 23.10
6 32.0 22.0 62.71 2.0 0.30 63.01 6 10.0
7 31.5 21.5 61.28 2.0 0.30 61.58 7 10.0 8.0 22.80 2.0 0.30 23.10
P3 8 29.5 19.5 55.58 2.0 0.30 55.88 P3 8 10.0
9 28.5 18.5 52.73 2.0 0.30 53.03 9 10.0 8.0 22.80 2.0 0.30 23.10
10 20.0 10.0 28.50 2.0 0.30 28.80 10 10.0
11 12.0 11 12.0 10.0 28.50 2.0 0.30 28.80
12 7.5 12 7.5 5.5 15.68 1.0 0.15 15.83
13 5.0 13 5.0 3.0 8.55 1.0 0.15 8.70
Total 309.5 185.0 527.29 20.00 3.00 530.29 Total 124.5 58.5 166.74 14.00 2.10 168.84
1 22.5 12.5 35.63 2.0 0.30 35.93 1 10.0 8.0 22.80 2.0 0.30 23.10
2 27.5 17.5 49.88 2.0 0.30 50.18 2 10.0
3 32.0 22.0 62.71 2.0 0.30 63.01 3 10.0 8.0 22.80 2.0 0.30 23.10
4 32.0 22.0 62.71 2.0 0.30 63.01 4 10.0
5 32.0 22.0 62.71 2.0 0.30 63.01 5 10.0 8.0 22.80 2.0 0.30 23.10
6 31.5 21.5 61.28 2.0 0.30 61.58 6 10.0
7 30.5 20.5 58.43 2.0 0.30 58.73 7 10.0 8.0 22.80 2.0 0.30 23.10
P4 8 29.5 19.5 55.58 2.0 0.30 55.88 P4 8 10.0
9 26.0 16.0 45.60 2.0 0.30 45.90 9 10.0 8.0 22.80 2.0 0.30 23.10
10 16.5 6.5 18.53 2.0 0.30 18.83 10 10.0
11 11.0 11 11.0 9.0 25.65 2.0 0.30 25.95
12 7.5 12 7.5 5.5 15.68 1.0 0.15 15.83
13 5.5 13 5.5 3.5 9.98 1.0 0.15 10.13
Total 304.0 180.0 513.04 20.00 3.00 516.04 Total 124.0 58.0 165.31 14.00 2.10 167.41
1 21.5 11.5 32.78 2.0 0.30 33.08 1 10.0 8.0 22.80 2.0 0.30 23.10
2 27.0 17.0 48.45 2.0 0.30 48.75 2 10.0
3 32.0 22.0 62.71 2.0 0.30 63.01 3 10.0 8.0 22.80 2.0 0.30 23.10
4 32.0 22.0 62.71 2.0 0.30 63.01 4 10.0
5 32.0 22.0 62.71 2.0 0.30 63.01 5 10.0 8.0 22.80 2.0 0.30 23.10
6 32.0 22.0 62.71 2.0 0.30 63.01 6 10.0
7 31.0 21.0 59.85 2.0 0.30 60.15 7 10.0 8.0 22.80 2.0 0.30 23.10
P5 8 30.0 20.0 57.00 2.0 0.30 57.30 P5 8 10.0
9 26.5 16.5 47.03 2.0 0.30 47.33 9 10.0 8.0 22.80 2.0 0.30 23.10
10 17.0 7.0 19.95 2.0 0.30 20.25 10 10.0
11 12.5 11 12.5 10.5 29.93 2.0 0.30 30.23
12 9.0 12 9.0 7.0 19.95 2.0 0.30 20.25
13 6.5 13 6.5 4.5 12.83 1.0 0.15 12.98
14 5.5 14 5.5 3.5 9.98 1.0 0.15 10.13
Total 314.5 181.0 515.89 20.00 3.00 518.89 Total 133.5 65.5 186.69 16.00 2.40 189.09
1 22.5 12.5 35.63 2.0 0.30 35.93 1 10.0 8.0 22.80 2.0 0.30 23.10
2 28.0 18.0 51.30 2.0 0.30 51.60 2 10.0
3 32.0 22.0 62.71 2.0 0.30 63.01 3 10.0 8.0 22.80 2.0 0.30 23.10
4 32.0 22.0 62.71 2.0 0.30 63.01 4 10.0
5 32.0 22.0 62.71 2.0 0.30 63.01 5 10.0 8.0 22.80 2.0 0.30 23.10
6 32.0 22.0 62.71 2.0 0.30 63.01 6 10.0
7 31.0 21.0 59.85 2.0 0.30 60.15 7 10.0 8.0 22.80 2.0 0.30 23.10
P6 8 30.0 20.0 57.00 2.0 0.30 57.30 P6 8 10.0
9 23.0 13.0 37.05 2.0 0.30 37.35 9 10.0 8.0 22.80 2.0 0.30 23.10
10 16.5 6.5 18.53 2.0 0.30 18.83 10 10.0
11 12.0 11 12.0 10.0 28.50 2.0 0.30 28.80
12 9.0 12 9.0 7.0 19.95 2.0 0.30 20.25
13 6.5 13 6.5 4.5 12.83 1.0 0.15 12.98
Total 306.5 179.0 510.19 20.00 3.00 513.19 Total 127.5 61.5 175.29 15.00 2.25 177.54
1 21.0 11.0 31.35 2.0 0.30 31.65 1 10.0 8.0 22.80 2.0 0.30 23.10
P7 P7
2 27.0 17.0 48.45 2.0 0.30 48.75 2 10.0
3 32.0 22.0 62.71 2.0 0.30 63.01 3 10.0 8.0 22.80 2.0 0.30 23.10
4 32.0 22.0 62.71 2.0 0.30 63.01 4 10.0
5 32.0 22.0 62.71 2.0 0.30 63.01 5 10.0 8.0 22.80 2.0 0.30 23.10
6 32.0 22.0 62.71 2.0 0.30 63.01 6 10.0
7 31.5 21.5 61.28 2.0 0.30 61.58 7 10.0 8.0 22.80 2.0 0.30 23.10
P7 8 30.5 20.5 58.43 2.0 0.30 58.73 P7 8 10.0
9 24.5 14.5 41.33 2.0 0.30 41.63 9 10.0 8.0 22.80 2.0 0.30 23.10
10 18.0 8.0 22.80 2.0 0.30 23.10 10 10.0
11 13.5 3.5 9.98 1.0 0.15 10.13 11 10.0 8.0 22.80 2.0 0.30 23.10
12 10.0 12 10.0 8.0 22.80 2.0 0.30 23.10
13 7.5 13 7.5 5.5 15.68 1.0 0.15 15.83
Total 311.5 184.0 524.44 21.00 3.15 527.59 Total 127.5 61.5 175.29 15.00 2.25 177.54
1 22.0 12.0 34.20 2.0 0.30 34.50 1 10.0 8.0 22.80 2.0 0.30 23.10
2 28.5 18.5 52.73 2.0 0.30 53.03 2 10.0
3 32.0 22.0 62.71 2.0 0.30 63.01 3 10.0 8.0 22.80 2.0 0.30 23.10
4 32.0 22.0 62.71 2.0 0.30 63.01 4 10.0
5 32.0 22.0 62.71 2.0 0.30 63.01 5 10.0 8.0 22.80 2.0 0.30 23.10
6 32.0 22.0 62.71 2.0 0.30 63.01 6 10.0
P8 7 31.5 21.5 61.28 2.0 0.30 61.58 P8 7 10.0 8.0 22.80 2.0 0.30 23.10
8 28.5 18.5 52.73 2.0 0.30 53.03 8 10.0
9 21.5 11.5 32.78 2.0 0.30 33.08 9 10.0 8.0 22.80 2.0 0.30 23.10
10 16.5 6.5 18.53 2.0 0.30 18.83 10 10.0
11 12.0 11 12.0 10.0 28.50 2.0 0.30 28.80
12 9.0 12 9.0 7.0 19.95 2.0 0.30 20.25
Total 297.5 176.5 503.07 20.00 3.00 506.07 Total 121.0 57.0 162.46 14.00 2.10 164.56
1 21.0 11.0 31.35 2.0 0.30 31.65 1 10.0 8.0 22.80 2.0 0.30 23.10
2 26.5 16.5 47.03 2.0 0.30 47.33 2 10.0
3 32.0 22.0 62.71 2.0 0.30 63.01 3 10.0 8.0 22.80 2.0 0.30 23.10
4 32.0 22.0 62.71 2.0 0.30 63.01 4 10.0
5 32.0 22.0 62.71 2.0 0.30 63.01 5 10.0 8.0 22.80 2.0 0.30 23.10
6 32.0 22.0 62.71 2.0 0.30 63.01 6 10.0
P9 7 32.0 22.0 62.71 2.0 0.30 63.01 P9 7 10.0 8.0 22.80 2.0 0.30 23.10
8 28.0 18.0 51.30 2.0 0.30 51.60 8 10.0
9 22.0 12.0 34.20 2.0 0.30 34.50 9 10.0 8.0 22.80 2.0 0.30 23.10
10 16.0 6.0 17.10 2.0 0.30 17.40 10 10.0
11 10.0 11 10.0 8.0 22.80 2.0 0.30 23.10
12 6.5 12 6.5 4.5 12.83 1.0 0.15 12.98
Total 290.0 173.5 494.52 20.00 3.00 497.52 Total 116.5 52.5 149.64 13.00 1.95 151.59
1 22.5 12.5 35.63 2.0 0.30 35.93 1 10.0 8.0 22.80 2.0 0.30 23.10
2 28.5 18.5 52.73 2.0 0.30 53.03 2 10.0
3 32.0 22.0 62.71 2.0 0.30 63.01 3 10.0 8.0 22.80 2.0 0.30 23.10
4 32.0 22.0 62.71 2.0 0.30 63.01 4 10.0
5 32.0 22.0 62.71 2.0 0.30 63.01 5 10.0 8.0 22.80 2.0 0.30 23.10
6 32.0 22.0 62.71 2.0 0.30 63.01 6 10.0
P10 7 30.5 20.5 58.43 2.0 0.30 58.73 P10 7 10.0 8.0 22.80 2.0 0.30 23.10
8 24.5 14.5 41.33 2.0 0.30 41.63 8 10.0
9 18.0 8.0 22.80 2.0 0.30 23.10 9 10.0 8.0 22.80 2.0 0.30 23.10
10 10.0 10 10.0 8.0 22.80 2.0 0.30 23.10
11 5.0 11 5.0 3.0 8.55 1.0 0.15 8.70
Total 267.0 162.0 461.74 18.00 2.70 464.44 Total 105.0 51.0 145.36 13.00 1.95 147.31
1 20.5 10.5 29.93 2.0 0.30 30.23 1 10.0 8.0 22.80 2.0 0.30 23.10
2 26.0 16.0 45.60 2.0 0.30 45.90 2 10.0
3 32.0 22.0 62.71 2.0 0.30 63.01 3 10.0 8.0 22.80 2.0 0.30 23.10
4 32.0 22.0 62.71 2.0 0.30 63.01 4 10.0
5 32.0 22.0 62.71 2.0 0.30 63.01 5 10.0 8.0 22.80 2.0 0.30 23.10
P11 6 32.0 22.0 62.71 2.0 0.30 63.01 P11 6 10.0
7 31.0 21.0 59.85 2.0 0.30 60.15 7 10.0 8.0 22.80 2.0 0.30 23.10
8 25.0 15.0 42.75 2.0 0.30 43.05 8 10.0
9 18.0 8.0 22.80 2.0 0.30 23.10 9 10.0 8.0 22.80 2.0 0.30 23.10
10 5.5 10 5.5 3.5 9.98 1.0 0.15 10.13
Total 254.0 158.5 451.76 18.00 2.70 454.46 Total 95.5 43.5 123.99 11.00 1.65 125.64
1 21.0 11.0 31.35 2.0 0.30 31.65 1 10.0 8.0 22.80 2.0 0.30 23.10
2 27.0 17.0 48.45 2.0 0.30 48.75 2 10.0
3 32.0 22.0 62.71 2.0 0.30 63.01 3 10.0 8.0 22.80 2.0 0.30 23.10
4 32.0 22.0 62.71 2.0 0.30 63.01 4 10.0
5 32.0 22.0 62.71 2.0 0.30 63.01 5 10.0 8.0 22.80 2.0 0.30 23.10
P12 6 32.0 22.0 62.71 2.0 0.30 63.01 P12 6 10.0
7 26.0 16.0 45.60 2.0 0.30 45.90 7 10.0 8.0 22.80 2.0 0.30 23.10
8 19.0 9.0 25.65 2.0 0.30 25.95 8 10.0
9 5.5 9 5.5 3.5 9.98 1.0 0.15 10.13
Total 226.5 141.0 401.88 16.00 2.40 404.28 Total 85.5 35.5 101.18 9.00 1.35 102.53
VOLADURA DE RAINURA - DISEO PLANTEADO - 1 ETAPA VOLADURA DE RAINURA - DISEO ACTUAL - 2 ETAPA
Longitud de Puente 10.0 m Longitud de Taco 2.0 m
Longitud de Longitud Cantidad de Carga Booster-APD Total de Carga Longitud de Longitud Cantidad de Carga Booster-APD
Fila de N Fila de N
Perforacin de Carga Carga Explosiva Perforacin de Carga Carga
Perforacin Tiros Unidades Kg Perforacin Tiros Unidades Kg
(m) (m) (Kg ANFO) (Kg) (m) (m) (Kg ANFO)
1 21.5 11.5 32.78 2.0 0.30 33.08 1 10.0 8.0 22.80 2.0 0.30
2 25.0 11.0 31.35 2.0 0.30 31.65 2 14.0
3 29.0 19.0 54.15 2.0 0.30 54.45 3 10.0 4.5 12.83 2.0 0.30
4 32.0 15.5 44.18 2.0 0.30 44.48 4 16.5
5 32.0 19.0 54.15 2.0 0.30 54.45 5 13.0 6.0 17.10 2.0 0.30
6 32.0 22.0 62.71 2.0 0.30 63.01 6 10.0
P1 7 31.5 15.5 44.18 2.0 0.30 44.48 P1 7 16.0 8.0 22.80 2.0 0.30
8 30.5 20.0 57.00 2.0 0.30 57.30 8 10.5
9 29.5 14.5 41.33 2.0 0.30 41.63 9 15.0 4.5 12.83 2.0 0.30
10 28.5 18.5 52.73 2.0 0.30 53.03 10 10.0
11 21.5 8.0 22.80 2.0 0.30 23.10 11 13.5 8.0 22.80 2.0 0.30
12 14.0 12 14.0 8.0 22.80 2.0 0.30
Total 327.0 174.5 497.37 22.00 3.30 500.67 Total 152.5 47.0 133.96 14.00 2.10
1 19.5 9.5 27.08 2.0 0.30 27.38 1 10.0 8.0 22.80 2.0 0.30
2 24.0 12.5 35.63 2.0 0.30 35.93 2 11.5
3 28.5 18.5 52.73 2.0 0.30 53.03 3 10.0 4.5 12.83 2.0 0.30
4 32.0 15.5 44.18 2.0 0.30 44.48 4 16.5
5 32.0 22.0 62.71 2.0 0.30 63.01 5 10.0 7.0 19.95 2.0 0.30
6 32.0 15.5 44.18 2.0 0.30 44.48 6 16.5
P2 7 31.5 21.5 61.28 2.0 0.30 61.58 P2 7 10.0 8.0 22.80 2.0 0.30
8 30.5 15.0 42.75 2.0 0.30 43.05 8 15.5
9 29.5 19.5 55.58 2.0 0.30 55.88 9 10.0 4.5 12.83 2.0 0.30
10 28.5 17.0 48.45 2.0 0.30 48.75 10 11.5
11 18.5 8.5 24.23 2.0 0.30 24.53 11 10.0 8.0 22.80 2.0 0.30
12 11.5 12 11.5 5.0 14.25 2.0 0.30
Total 318.0 175.0 498.79 22.00 3.30 502.09 Total 143.0 45.0 128.26 14.00 2.10
1 22.5 12.5 35.63 2.0 0.30 35.93 1 10.0 8.0 22.80 2.0 0.30
2 26.5 12.0 34.20 2.0 0.30 34.50 2 14.5
3 31.5 22.0 62.71 2.0 0.30 63.01 3 9.5 3.5 9.98 2.0 0.30
4 32.0 15.0 42.75 2.0 0.30 43.05 4 17.0
5 32.0 20.0 57.00 2.0 0.30 57.30 5 12.0 6.0 17.10 2.0 0.30
6 31.5 21.5 61.28 2.0 0.30 61.58 6 10.0
7 30.5 15.0 42.75 2.0 0.30 43.05 7 15.5 8.0 22.80 2.0 0.30
P3 8 29.0 17.0 48.45 2.0 0.30 48.75 P3 8 12.0
9 26.5 16.5 47.03 2.0 0.30 47.33 9 10.0 4.0 11.40 2.0 0.30
10 16.0 6.5 18.53 2.0 0.30 18.83 10 9.5 5.0 14.25 2.0 0.30
11 10.5 11 10.5 8.5 24.23 2.0 0.30
12 7.0 12 7.0 3.0 8.55 1.0 0.15
Total 295.5 158.0 450.34 20.00 3.00 453.34 Total 137.5 46.0 131.11 15.00 2.25
1 22.5 12.5 35.63 2.0 0.30 35.93 1 10.0 8.0 22.80 2.0 0.30
2 27.5 12.0 34.20 2.0 0.30 34.50 2 15.5
3 32.0 22.0 62.71 2.0 0.30 63.01 3 10.0 3.5 9.98 2.0 0.30
4 32.0 15.0 42.75 2.0 0.30 43.05 4 17.0
5 32.0 22.0 62.71 2.0 0.30 63.01 5 10.0 7.0 19.95 2.0 0.30
6 31.0 15.0 42.75 2.0 0.30 43.05 6 16.0
7 30.0 20.0 57.00 2.0 0.30 57.30 7 10.0 3.5 9.98 2.0 0.30
P4 8 29.0 15.0 42.75 2.0 0.30 43.05 P4 8 14.0
9 22.0 12.0 34.20 2.0 0.30 34.50 9 10.0 8.0 22.80 2.0 0.30
10 14.5 10 14.5 8.5 24.23 2.0 0.30
11 10.5 11 10.5 7.5 21.38 2.0 0.30
12 7.5 12 7.5 5.5 15.68 2.0 0.30
13 5.0 13 5.0 3.0 8.55 1.0 0.15
Total 295.5 145.5 414.71 18.00 2.70 417.41 Total 150.0 54.5 155.34 17.00 2.55
1 21.0 11.5 32.78 2.0 0.30 33.08 1 9.5 8.0 22.80 2.0 0.30
2 27.0 12.5 35.63 2.0 0.30 35.93 2 14.5
3 32.0 22.0 62.71 2.0 0.30 63.01 3 10.0 3.5 9.98 2.0 0.30
4 32.0 16.5 47.03 2.0 0.30 47.33 4 15.5
5 32.0 22.0 62.71 2.0 0.30 63.01 5 10.0 7.0 19.95 2.0 0.30
6 31.5 16.5 47.03 2.0 0.30 47.33 6 15.0
7 30.5 20.0 57.00 2.0 0.30 57.30 7 10.5 4.0 11.40 2.0 0.30
P5 8 29.5 16.0 45.60 2.0 0.30 45.90 P5 8 13.5
9 22.0 12.0 34.20 2.0 0.30 34.50 9 10.0 8.0 22.80 2.0 0.30
10 14.0 10 14.0 8.0 22.80 2.0 0.30
11 10.5 11 10.5 7.0 19.95 2.0 0.30
12 7.0 12 7.0 5.0 14.25 2.0 0.30
13 5.5 13 5.5 3.0 8.55 1.0 0.15
Total 294.5 149.0 424.69 18.00 2.70 427.39 Total 145.5 53.5 152.49 17.00 2.55
1 22.0 12.5 35.63 2.0 0.30 35.93 1 9.5 8.0 22.80 2.0 0.30
2 28.5 14.0 39.90 2.0 0.30 40.20 2 14.5
3 32.0 22.0 62.71 2.0 0.30 63.01 3 10.0 3.5 9.98 2.0 0.30
4 32.0 16.5 47.03 2.0 0.30 47.33 4 15.5
5 32.0 22.0 62.71 2.0 0.30 63.01 5 10.0 7.0 19.95 2.0 0.30
6 31.5 16.5 47.03 2.0 0.30 47.33 6 15.0
7 30.5 20.5 58.43 2.0 0.30 58.73 7 10.0 3.5 9.98 2.0 0.30
P6 8 29.0 17.5 49.88 2.0 0.30 50.18 P6 8 11.5
9 19.0 9.5 27.08 2.0 0.30 27.38 9 9.5 8.0 22.80 2.0 0.30
10 14.0 10 14.0 8.5 24.23 2.0 0.30
11 10.5 11 10.5 7.0 19.95 2.0 0.30
12 8.0 12 8.0 6.0 17.10 2.0 0.30
13 6.5 13 6.5 3.5 9.98 1.0 0.15
Total 295.5 151.0 430.39 18.00 2.70 433.09 Total 144.5 55.0 156.76 17.00 2.55
1 20.5 10.5 29.93 2.0 0.30 30.23 1 10.0 8.0 22.80 2.0 0.30
P7 P7
2 27.5 13.5 38.48 2.0 0.30 38.78 2 14.0
3 32.0 22.0 62.71 2.0 0.30 63.01 3 10.0 3.5 9.98 2.0 0.30
4 32.0 17.0 48.45 2.0 0.30 48.75 4 15.0
5 32.0 22.0 62.71 2.0 0.30 63.01 5 10.0 6.5 18.53 2.0 0.30
6 32.0 16.5 47.03 2.0 0.30 47.33 6 15.5
7 31.0 21.0 59.85 2.0 0.30 60.15 7 10.0 3.5 9.98 2.0 0.30
P7 8 28.0 15.5 44.18 2.0 0.30 44.48 P7 8 12.5
9 20.0 10.0 28.50 2.0 0.30 28.80 9 10.0 8.0 22.80 2.0 0.30
10 14.5 10 14.5 8.5 24.23 2.0 0.30
11 10.5 11 10.5 7.0 19.95 2.0 0.30
12 7.5 12 7.5 5.5 15.68 2.0 0.30
Total 287.5 148.0 421.83 18.00 2.70 424.53 Total 139.5 50.5 143.94 16.00 2.40
1 22.0 12.0 34.20 2.0 0.30 34.50 1 10.0 8.0 22.80 2.0 0.30
2 28.5 14.0 39.90 2.0 0.30 40.20 2 14.5
3 32.0 22.0 62.71 2.0 0.30 63.01 3 10.0 3.5 9.98 2.0 0.30
4 32.0 17.0 48.45 2.0 0.30 48.75 4 15.0
5 32.0 22.0 62.71 2.0 0.30 63.01 5 10.0 7.0 19.95 2.0 0.30
6 32.0 16.5 47.03 2.0 0.30 47.33 6 15.5
P8 7 31.0 20.5 58.43 2.0 0.30 58.73 P8 7 10.5 4.5 12.83 2.0 0.30
8 25.5 14.0 39.90 2.0 0.30 40.20 8 11.5
9 17.5 8.0 22.80 2.0 0.30 23.10 9 9.5 8.0 22.80 2.0 0.30
10 13.0 10 13.0 7.5 21.38 2.0 0.30
11 9.0 11 9.0 7.0 19.95 2.0 0.30
Total 274.5 146.0 416.13 18.00 2.70 418.83 Total 128.5 45.5 129.69 14.00 2.10
1 21.0 11.0 31.35 2.0 0.30 31.65 1 10.0 8.0 22.80 2.0 0.30
2 27.0 12.5 35.63 2.0 0.30 35.93 2 14.5
3 32.0 22.0 62.71 2.0 0.30 63.01 3 10.0 3.5 9.98 2.0 0.30
4 32.0 17.0 48.45 2.0 0.30 48.75 4 15.0
5 32.0 22.0 62.71 2.0 0.30 63.01 5 10.0 7.0 19.95 2.0 0.30
6 32.0 17.0 48.45 2.0 0.30 48.75 6 15.0
P9 7 31.5 21.5 61.28 2.0 0.30 61.58 P9 7 10.0 4.5 12.83 2.0 0.30
8 24.5 12.5 35.63 2.0 0.30 35.93 8 12.0
9 17.0 7.5 21.38 2.0 0.30 21.68 9 9.5 8.0 22.80 2.0 0.30
10 11.0 10 11.0 6.5 18.53 2.0 0.30
11 6.5 11 6.5 4.5 12.83 2.0 0.30
Total 266.5 143.0 407.58 18.00 2.70 410.28 Total 123.5 42.0 119.71 14.00 2.10
1 22.5 12.5 35.63 2.0 0.30 35.93 1 10.0 8.0 22.80 2.0 0.30
2 29.5 15.5 44.18 2.0 0.30 44.48 2 14.0
3 32.0 22.0 62.71 2.0 0.30 63.01 3 10.0 6.0 17.10 2.0 0.30
4 32.0 18.5 52.73 2.0 0.30 53.03 4 13.5
5 32.0 22.0 62.71 2.0 0.30 63.01 5 10.0 4.5 12.83 2.0 0.30
6 31.5 18.5 52.73 2.0 0.30 53.03 6 13.0
P10 7 23.5 13.5 38.48 2.0 0.30 38.78 P10 7 10.0 8.0 22.80 2.0 0.30
8 16.0 8 16.0 9.5 27.08 2.0 0.30
9 8.0 9 8.0 6.0 17.10 2.0 0.30
10 4.0 10 4.0 2.5 7.13 1.0 0.15
Total 231.0 122.5 349.15 14.00 2.10 351.25 Total 108.5 44.5 126.84 13.00 1.95
1 20.0 10.0 28.50 2.0 0.30 28.80 1 10.0 8.0 22.80 2.0 0.30
2 27.0 14.0 39.90 2.0 0.30 40.20 2 13.0
3 32.0 22.0 62.71 2.0 0.30 63.01 3 10.0 4.0 11.40 2.0 0.30
4 32.0 18.5 52.73 2.0 0.30 53.03 4 13.5
5 32.0 22.0 62.71 2.0 0.30 63.01 5 10.0 7.0 19.95 2.0 0.30
P11 6 32.0 20.5 58.43 2.0 0.30 58.73 P11 6 11.5
7 24.0 14.0 39.90 2.0 0.30 40.20 7 10.0 3.5 9.98 2.0 0.30
8 16.5 6.5 18.53 2.0 0.30 18.83 8 10.0 8.0 22.80 2.0 0.30
9 5.0 9 5.0 3.0 8.55 1.0 0.15
Total 220.5 127.5 363.41 16.00 2.40 365.81 Total 93.0 33.5 95.48 11.00 1.65
1 21.0 11.0 31.35 2.0 0.30 31.65 1 10.0 8.0 22.80 2.0 0.30
2 28.0 15.5 44.18 2.0 0.30 44.48 2 12.5
3 32.0 22.0 62.71 2.0 0.30 63.01 3 10.0 6.5 18.53 2.0 0.30
4 32.0 18.5 52.73 2.0 0.30 53.03 4 13.5
5 32.0 22.0 62.71 2.0 0.30 63.01 5 10.0 5.0 14.25 2.0 0.30
P12 6 25.5 14.0 39.90 2.0 0.30 40.20 P12 6 11.5
7 18.5 8.5 24.23 2.0 0.30 24.53 7 10.0 8.0 22.80 2.0 0.30
8 5.5 8 5.5 3.0 8.55 1.0 0.15
Total 194.5 111.5 317.80 14.00 2.10 319.90 Total 83.0 30.5 86.93 9.00 1.35
TAPA
Total de Carga
Explosiva
(Kg)
23.10
13.13
17.40
23.10
13.13
23.10
23.10
136.06
23.10
13.13
20.25
23.10
13.13
23.10
14.55
130.36
23.10
10.28
17.40
23.10
11.70
14.55
24.53
8.70
133.36
23.10
10.28
20.25
10.28
23.10
24.53
21.68
15.98
8.70
157.89
23.10
10.28
20.25
11.70
23.10
23.10
20.25
14.55
8.70
155.04
23.10
10.28
20.25
10.28
23.10
24.53
20.25
17.40
10.13
159.31
23.10
10.28
18.83
10.28
23.10
24.53
20.25
15.98
146.34
23.10
10.28
20.25
13.13
23.10
21.68
20.25
131.79
23.10
10.28
20.25
13.13
23.10
18.83
13.13
121.81
23.10
17.40
13.13
23.10
27.38
17.40
7.28
128.79
23.10
11.70
20.25
10.28
23.10
8.70
97.13
23.10
18.83
14.55
23.10
8.70
88.28
RESUMEN DE COSTOS DE OPERACIN
Diseo Actual
COSTOS EN OPERACIONES DE AVANCES
Costo Unitario ($/ m avance)
Labores de Desarrollo en estril 420.00
Labores de Desarrollo en mineral 420.00
Labores de Preparacin en estril 400.00
Labores de Preparacin en mineral 400.00
Excavacin de Chimenea manuales 250.00
Costo Promedio
COSTOS EN OPERACIONES DE PRODUCCIN
Ao 2005
Costo Unitario de Perforacin ($/m-perf.) 5.0
Costo de Transporte ($/Tn-Km) 0.42
Costo de Operacin scoop ($/hr) 48.1
Costo de Instalacin de servicios auxiliares 23.5
Costo
4.97 $/m-perf.
Unitario
1 COSTO DE PERSONAL
2 COSTO DE EQUIPO
Costo Unitario
$/hr
$/Fila
$/Fila
Costo Unitario
$/hr
$/hr
$/hr
$/hr
$/Fila
$/Fila
VOLADURA PLANTEADO
COSTO DE VOLADURA DE RAINURA / DISEO ACTUAL
MPLEADOS ($)
Fulminante Total Personal en Explosivos y
Parada Equipo
N8 ($) Operacin Accesorios
0.72 524.52 R0 184.72 178.88 524.52
0.72 564.10 R1 184.72 178.88 564.10
0.72 533.77 R2 184.72 178.88 533.77
2.17 1622.38
E VOLADURA ACTUAL COSTO DE VOLADURA DE PRODUCCIN / DISEO ACTUA
PRODUCCIN 1 ETAPA
Sub Total Gastos Generales Costo Total
($) 20% ($)
788.01 157.60 945.61
764.42 152.88 917.31
738.89 147.78 886.67
730.77 146.15 876.93
732.40 146.48 878.88
729.15 145.83 874.98
743.81 148.76 892.57
725.09 145.02 870.11
720.22 144.04 864.26
694.69 138.94 833.63
689.01 137.80 826.81
653.73 130.75 784.48
COSTO TOTAL $ 10452.22
PRODUCCIN 2 ETAPA
Sub Total Gastos Generales Costo Total
($) 20% ($)
489.77 97.95 587.73
492.21 98.44 590.65
497.32 99.46 596.79
496.51 99.30 595.81
512.82 102.56 615.38
502.51 100.50 603.02
502.51 100.50 603.02
491.40 98.28 589.68
483.77 96.75 580.52
481.33 96.27 577.60
465.02 93.00 558.03
447.90 89.58 537.48
COSTO TOTAL $ 7035.71
PRODUCCIN 1 ETAPA
Sub Total Gastos Generales Costo Total
($) 20% ($)
728.71 145.74 874.45
729.52 145.90 875.42
695.06 139.01 834.07
667.90 133.58 801.48
673.58 134.72 808.30
676.83 135.37 812.20
671.96 134.39 806.35
668.71 133.74 802.45
663.84 132.77 796.61
616.84 123.37 740.20
631.82 126.36 758.18
598.98 119.80 718.77
COSTO TOTAL $ 9628.48
PRODUCCIN 2 ETAPA
Sub Total Gastos Generales Costo Total
($) 20% ($)
475.16 95.03 570.19
471.92 94.38 566.30
477.35 95.47 572.82
495.28 99.06 594.34
493.66 98.73 592.39
496.09 99.22 595.31
484.98 97.00 581.97
472.73 94.55 567.27
467.05 93.41 560.45
470.78 94.16 564.94
448.79 89.76 538.55
439.79 87.96 527.74
COSTO TOTAL $ 6832.29
COSTOS DE LABORES DE DESARROLLO Y PREPARACION
VOLADURA 1 ETAPA
Costo Total ($) Variacin
Parada
Diseo Actual Diseo Planteado $
P1 945.61 874.45 71.16
P2 917.31 875.42 41.89
P3 886.67 834.07 52.60
P4 876.93 801.48 75.45
P5 878.88 808.30 70.58
P6 874.98 812.20 62.78
P7 892.57 806.35 86.22
P8 870.11 802.45 67.65
P9 864.26 796.61 67.65
P10 833.63 740.20 93.42
P11 826.81 758.18 68.63
P12 784.48 718.77 65.71
Total 10452.22 9628.48 823.74
VOLADURA 2 ETAPA
Costo Total ($) Variacin
Parada
Diseo Actual Diseo Planteado $
P1 587.73 570.19 17.53
P2 590.65 566.30 24.35
P3 596.79 572.82 23.97
P4 595.81 594.34 1.47
P5 615.38 592.39 22.99
P6 603.02 595.31 7.70
P7 603.02 581.97 21.04
P8 589.68 567.27 22.40
P9 580.52 560.45 20.07
P10 577.60 564.94 12.66
P11 558.03 538.55 19.48
P12 537.48 527.74 9.74
Total 7035.71 6832.29 203.42
Variacin
%
5.45%
11.10%
7.15%
0.00%
0.00%
4.52%
2.80%
6.36%
3.59%
7.70%
7.73%
8.10%
13.48%
13.19%
14.13%
6.75%
NURA
Variacin
%
4.35%
8.06%
5.29%
5.96%
UCCIN
Variacin
%
7.53%
4.57%
5.93%
8.60%
8.03%
7.18%
9.66%
7.78%
7.83%
11.21%
8.30%
8.38%
7.88%
Variacin
%
2.98%
4.12%
4.02%
0.25%
3.74%
1.28%
3.49%
3.80%
3.46%
2.19%
3.49%
1.81%
2.89%
DUCCIN TOTAL
Variacin
%
5.96%
7.88%
2.89%
5.89%