DESARROLLOS

MANO DE OBRA
unidad cantidad valor
ingeniero en minas HM 1 1,500,000.00
jefe turno HM 2 1,200,000.00
maestro minero HM 2 1,000,000.00
ayudantes HM 6 750,000.00
operador scoop HM 2 900,000.00
operador camiones HM 2 850,000.00
topografo HM 2 600,000.00
geotecnico HM 2 800,000.00
electromecanico HM 6 1,000,000.00
ayudantes electromecanico HM 8 600,000.00
mantencion lugar HM 6 400,000.00
guardias HM 4 500,000.00

TOTAL

EQUIPOS
unidad cantidad valor
jumbo mes 1.00 19,000,000.00
raise borer metros 180.00 470,000.00
scoop mes 1.00 2,643,750.00
camiones mes 1.00 1,762,500.00
vehiculos personal mes 3.00 65,277.78
cargador explosivos mes 1.00 10,000,000.00
TOTAL

OTROS
unidad cantidad valor
aceros mb 16,560.00 350.00
explosivos m av. 324.00 65,800.00
combustible mes 19,560.00 500.00
servicio agua Lt 284,040.00 188.00
Estaciones de drenaje unidad 8.00 500,000.00
ventilacion sistema 1.00 10,000,000.00
lubricantes Lt 5,868.00 423.00
servicios personales mes 1.00 40,000.00
colacion unidad 1,890.00 5,000.00
electricidad kwh 12,660.00 141.00
EPP operador 43.00 65,000.00

TOTAL
TOTAL COSTO DESARROLLOS

COSTOS PRODUCCION

MANO DE OBRA
unidad cantidad valor
ingeniero en minas HM 1 1,500,000.00
jefe turno HM 2 1,200,000.00
maestro minero HM 2 1,000,000.00
ayudantes HM 6 750,000.00
operador scoop HM 2 900,000.00
operador camiones HM 2 850,000.00
topografo HM 2 600,000.00
geotecnico HM 2 800,000.00
electromecanico HM 6 1,000,000.00
ayudantes electromecanico HM 8 600,000.00
mantencion lugar HM 6 400,000.00
guardias HM 4 500,000.00

TOTAL

EQUIPOS
unidad cantidad valor
simba mes 1.00 7,000,000.00
scoop mes 1.00 2,643,750.00
camiones mes 2.00 1,762,500.00
vehiculos personal mes 3.00 65,277.78

TOTAL

OTROS
unidad cantidad valor
aceros mb 16,560.00 350.00
explosivos kg 51,000.00 329.00
combustible mes 32,280.00 500.00
servicio agua Lt 914,328.00 188.00
Estaciones de drenaje unidad 8.00 500,000.00
ventilacion sistema 2.00 10,000,000.00
lubricantes Lt 9,684.00 423.00
servicios personales mes 1.00 40,000.00
colacion unidad 1,890.00 5,000.00
electricidad kwh 13,840.00 141.00
EPP operador 43.00 65,000.00
 TOTAL

TOTAL COSTOS PRODUCCION

 valor total US$/m US$/m3 US$/ton
1,500,000.00 6.33 0.52 0.21
2,400,000.00 10.13 0.83 0.33
2,000,000.00 8.44 0.69 0.28
4,500,000.00 19.00 1.56 0.62
1,800,000.00 7.60 0.62 0.25
1,700,000.00 7.18 0.59 0.24
1,200,000.00 5.07 0.42 0.17
1,600,000.00 6.75 0.55 0.22
6,000,000.00 25.33 2.08 0.83
4,800,000.00 20.26 1.66 0.66
2,400,000.00 10.13 0.83 0.33
2,000,000.00 8.44 0.69 0.28

31,900,000.00 134.67 11.04 4.41

valor total US$/m US$/m3 US$/ton

19,000,000.00 80.21 6.57 0.00448
84,600,000.00 357.14 29.27 0.01997
2,643,750.00 11.16 0.91 0.00062
1,762,500.00 7.44 0.61 0.00042
195,833.33 0.83 0.07 0.00005
10,000,000.00 42.22 3.46 0.00236
118,202,083.33 499.00 40.89 0.03

valor total US$/metro US$/m3 US$/ton

5,796,000.00 24.47 2.01 0.80
21,319,200.00 90.00 7.38 2.95
9,780,000.00 41.29 3.38 1.35
53,399,520.00 225.43 18.47 7.39
4,000,000.00 16.89 1.38 0.55
10,000,000.00 42.22 3.46 1.38
2,482,164.00 10.48 0.86 0.34
40,000.00 0.17 0.01 0.01
9,450,000.00 39.89 3.27 1.31
1,785,060.00 7.54 0.62 0.25 ventilador
2,795,000.00 11.80 0.97 0.39 simba
jumbo
120,846,944.00 510.16 41.81 16.72 otros
 1,143.82 93.74 21.17

valor total US$/ton

1,500,000.00 0.04 2568 ton /dia
2,400,000.00 0.07 77,040.00 ton/mes
2,000,000.00 0.06
4,500,000.00 0.12
1,800,000.00 0.05
1,700,000.00 0.05
1,200,000.00 0.03
1,600,000.00 0.04
6,000,000.00 0.17
4,800,000.00 0.13
2,400,000.00 0.07
2,000,000.00 0.06

31,900,000.00 0.88

valor total US$/ton

7,000,000.00 0.193
2,643,750.00 0.073
3,525,000.00 0.097
195,833.33 0.005

13,364,583.33 0.37

46,000,000.00
valor total US$/ton
5,796,000.00 0.16
16,779,000.00 0.46 combustible simba
16,140,000.00 0.45 agua simba
171,893,664.00 4.75 3,047,760.00
4,000,000.00 0.11
20,000,000.00 0.55 kwh
4,096,332.00 0.11 310 20.00
40,000.00 0.00 115 16.00
9,450,000.00 0.26 110 0.00
1,951,440.00 0.05 290 20.00
2,795,000.00 0.08
252,941,436.00 6.99

298,206,019.33 8.24
perforacion 4.00
galeria de 4,5 de ancho x 4 de alto
avance 3.60
tronada por dia 3.00

avances por mes 90.00

metros avanzados 324.00
m3 5,832.00
ton 14,580.00

2.00 2.00 2.00 2.00 2.00

x x

US
jumbo 40,000.00 mes 6aos
scoop 270,000.00 compra 4aos 5,625.00
camion 180,000.00 compra 4aos 3,750.00
simba 1,000,000.00 compra 6aos
pasajeros 20,000.00 compra 12 aos 138.89
raise 180.00 m 450.00
1.77 m2
317.93 m3

simba 40000 l
agua
transporte personal 10 L/km 7,500.00 L/mes jumbo
jumbo 15 L/hr 2,700.00 L/mes personal
scoop 25 L/hr 4,500.00 L/mes otros
camiones 20 L/hr 4,860.00 L/mes 0,4US$/m3
19,560.00
lubricante 150 US$/barril

310 20.00 6,200.00

115 0.00 0.00
110 6.00 660.00
290 20.00 5,800.00
710.00 12,660.00
 orica

mbustible simba
1,66 L/s 295.00
914,328.00

combustible
6,200.00 scoop 25.00 16.00 400.00
1,840.00 simba 18.00 2.00 36.00
0.00 camion 20.00 32.00 640.00
5,800.00 1,076.00
13,840.00 32,280.00
 2.00 2.00

0.9 L/s 10 hrs 874,800.00

300 L/dia 20 personas 60,000.00
12,000.00
946,800.00
284,040.00
 escariador
1/2 turno
10 a 20 m/dia
alto consumo electrico

alimak 3m/dia

tecnicas de reservas
vickers
taylor handbook
 bomba 55 metros
400 euros
0,6 m3/hr

piloto 300 lucas

50m/dia
0,7 m/hr losa cemento raise boring barras
2,1 m se cambia barra 30 dias 1000US/m 1500 m
10 min

scoop 7 yr cubicas
350 HP
25 L/hr

jumbo 10 L/hr
 300000
bit bit produccion
560 m avance 500 1000 45mm avance
51mm avance
avance 4x4
4000 a 4500$/m3

tronex 0,7US/cartucho

50000US camion carretera

alto 3,8m kerax

volvo a25 a 35
alta pendiente
camion articulado

camion dumper
toro 50 a 60
item vida util valor costo metro
bit 560 150000 267.857142857 x3 56 tiros de 4 metros
barras 1500 200000 133.333333333 x1 224
401.19047619 3 disparos dia
672
46 tiros 16560 5500000
4 metros
mb 332.125603865

500 150000
1 dia
noche

descanso

barras 145, culatines 93, coplas 26, bit 34

vida util de las barras 2000 culatines 2000 coplas 1500 bit 400 mb
un pequeo error debes estar cometiendo
descansa y lo veras al toq
 5 5 5 5 5 5 5 5
x x z z y y
z y y x x z z

x y z x y z
5
44 tiros anfo
largo tiros 2.8
10 tronex 2.8
0.2032 13.7795276 14 pate 0,7US$/cartucho
184 pate 128.8 3.6
35.7777777778

0,7US$/kg 150kg/disparo
105
140 US$/disparo