PERFORACION Y VOLADURA

COSTO TOTAL DE PERFORACION (TOTAL DRILLING COST - TDC)

Marca Modelo/Código Sistema Material

RANGER 700 EP 25 ROTOPERCUSIVO DESMONTE
Diámetro
4.0"(T-51) 4.5"(T-51)
Parametros
1) Velocidad perforación horometro (m/hr) 70 70
2) Columna perforación
Bit unid 258 198
Shank unid 39 30
Rod unid 65 49
Deck Bushing unid 0.0 0.0
Bit Sub unid 0.0 0.0
3) Combustible (galones) 8,301 6,779
4) Malla perforacion
Burden m 3.5 4.0
Spacing m 3.5 4
Bench Height m 5 5
Subdrilling m 0.5 0.5
Rock density gr/cm3 2.7 2.7
5) Producción de la perforadora
TM planeados 2,329,561 2,329,561
TM/tal 165 216
TM/m 33 43
Taladros 14,087 10,785
Metros perforados 77,476 59,318
Horas horometro 1,107 847
Dias trabajo 61 47

Costos de perforación (US$)

Equipos SM (US$/hr) 82 90,758 69,486
Mano obra 82,915 82,915
Columna perforación (no incluye brocas) 58,766 44,992
Materiales, repuestos, lubricantes 15% 3,974 3,245
Combustible 26,493 21,636
Total 262,905 222,275

Costo horario de perforadora US$/hr 237.5 262.3

Costo por metro perforado

(TDC)
 87,806 83,045
77,476 59,318
+ +
237.54 262.30
70.0 70.0

1.13 1.40
+ +
3.39 3.75

US$/m 4.5 5.1

US$/TM 0.151 0.131
US$/M3 0.406 0.354
US$/proyect 350711 305319
Ahorro/proye 45392
Costo total (US$) 4.0" (T-51) Costo total (US$) 4.5" (T-51)
Mano de obra 82,915 Mano de obra
Equipos SMCG 90,758 Equipos SMCG
Aceros 58,766 Aceros
Brocas 87,806 Brocas
Materiales, rep, lubric. 3,974 Materiales, rep, lubric
Combustible 26,493 Combustible
Total 350,711 Total

Distribucion Costos 4" Distribucion Costos 4.5"

Mano de obra Mano de obra

2% 12% 15% Equipos SMCG 2% 12% 15% Equipos SMCG

Aceros Aceros
10% 10%
Brocas Brocas

15% Materiales, rep, lubric. 15% Materiales, rep, lubric.

46% Combustible
46% Combustible

Los calculos pueden sur mucho mas optimistas si tenemos mejoras en la velocidad de perforación
PERFORACION Y VOLADURA
TOROMOCHO

PLAN

Periodo TIPO CAMBIO 2.82

Jun-11
DATOS
M3 862800.3
PRECIOS 4.0"(T-51) 4.5"(T-51)
US$/unit US$/unit
Bit 340.0 420.0
Shank 347.0 347.0
Rod 702.0 702.0
Deck bushing 0.0 0.0
Bitsub 0.0 0.0

RENDIMIENTOS (m)
ANDESITA
Bit 300
SHANK 2,000
Rod 1,800
Deck bushing 0
Bitsub 0

PETROLEO
9 S/gl
2.82 S/US$
3.2 US$/gl
4 lit/gl
0.80 US$/lit
7.5 gl/hr (4.0")
8 gl/hr (4.5")

TRABAJO DIARIO
18 hr/dia

costo/m3
0.0961
 0.255
0.6889
594383.127
289064
tal (US$) 4.5" (T-51)
82,915
69,486
44,992
83,045
3,245
21,636
305,319

n Costos 4.5"

Mano de obra
% 15% Equipos SMCG

Aceros

Brocas

Materiales, rep, lubric.

46% Combustible

d de perforación
 DATOS DE PERF
DATOS GENERALES
4" TRIANGULAR
RENDIMIENTO COSTO VELOCIDADES DE
CONTRATO CONTRATO PERFORACIÓN COSTO DIFERENCIA VOLUMEN EN DIFERENCIA
DIRECTO COSTOS MALLA COSTOS
m/hr. US$/m3 m/hr. US$/m3 US$/m3 E = 3.5 B = 3.0 US$/hr.
26.5 0.6889 15 1.045 -0.3561 141.75 -50.5
26.5 0.6889 16 0.998 -0.3091 151.2 -46.7
26.5 0.6889 17 0.957 -0.2681 160.65 -43.1
26.5 0.6889 18 0.92 -0.2311 170.1 -39.3
26.5 0.6889 19 0.887 -0.1981 179.55 -35.6
26.5 0.6889 20 0.857 -0.1681 189 -31.8
26.5 0.6889 21 0.83 -0.1411 198.45 -28.0
26.5 0.6889 22 0.806 -0.1171 207.9 -24.3
26.5 0.6889 23 0.783 -0.0941 217.35 -20.5
26.5 0.6889 24 0.763 -0.0741 226.8 -16.8
26.5 0.6889 25 0.744 -0.0551 236.25 -13.0
26.5 0.6889 26 0.726 -0.0371 245.7 -9.1
26.5 0.6889 27 0.71 -0.0211 255.15 -5.4
26.5 0.6889 28 0.695 -0.0061 264.6 -1.6
26.5 0.6889 29 0.681 0.0079 274.05 2.2
26.5 0.6889 30 0.668 0.0209 283.5 5.9
26.5 0.6889 31 0.656 0.0329 292.95 9.6
26.5 0.6889 32 0.645 0.0439 302.4 13.3
26.5 0.6889 33 0.634 0.0549 311.85 17.1
26.5 0.6889 34 0.624 0.0649 321.3 20.9
26.5 0.6889 35 0.615 0.0739 330.75 24.4
26.5 0.6889 36 0.606 0.0829 340.2 28.2
26.5 0.6889 37 0.597 0.0919 349.65 32.1
26.5 0.6889 38 0.589 0.0999 359.1 35.9
26.5 0.6889 39 0.581 0.1079 368.55 39.8
26.5 0.6889 40 0.574 0.1149 378 43.4
26.5 0.6889 41 0.567 0.1219 387.45 47.2
26.5 0.6889 42 0.561 0.1279 396.9 50.8
26.5 0.6889 43 0.554 0.1349 406.35 54.8
26.5 0.6889 44 0.549 0.1399 415.8 58.2
26.5 0.6889 45 0.543 0.1459 425.25 62.0
26.5 0.6889 46 0.537 0.1519 434.7 66.0
26.5 0.6889 47 0.532 0.1569 444.15 69.7
26.5 0.6889 48 0.527 0.1619 453.6 73.4
26.5 0.6889 49 0.522 0.1669 463.05 77.3
26.5 0.6889 50 0.518 0.1709 472.5 80.8
26.5 0.6889 55 0.497 0.1919 519.75 99.7
26.5 0.6889 60 0.48 0.2089 567 118.4
26.5 0.6889 65 0.465 0.2239 614.25 137.5
26.5 0.6889 70 0.453 0.2359 661.5 156.0
DATOS DE PERFORACION PARA CALCULO DE COSTOS

4" TRIANGULAR 4." CUADRADA

COSTO DIFERENCIA DIFERENCIA COSTO DIFERENCIA VOLUMEN EN

VOLUMEN EN MALLA
DIRECTO COSTOS COSTOS DIRECTO COSTOS MALLA
US$/m3 US$/m3 E = 4.0 B = 3.5 US$/hr. US$/m3 US$/m3 E = 3.0 B = 3.0
0.823 -0.1341 189 -25.3 1.22 -0.5311 121.5
0.787 -0.0981 201.6 -19.8 1.164 -0.4751 129.6
0.755 -0.0661 214.2 -14.2 1.115 -0.4261 137.7
0.727 -0.0381 226.8 -8.6 1.071 -0.3821 145.8
0.701 -0.0121 239.4 -2.9 1.032 -0.3431 153.9
0.679 0.0099 252 2.5 0.997 -0.3081 162
0.658 0.0309 264.6 8.2 0.965 -0.2761 170.1
0.639 0.0499 277.2 13.8 0.936 -0.2471 178.2
0.622 0.0669 289.8 19.4 0.909 -0.2201 186.3
0.606 0.0829 302.4 25.1 0.885 -0.1961 194.4
0.592 0.0969 315 30.5 0.863 -0.1741 202.5
0.579 0.1099 327.6 36.0 0.842 -0.1531 210.6
0.566 0.1229 340.2 41.8 0.823 -0.1341 218.7
0.555 0.1339 352.8 47.2 0.805 -0.1161 226.8
0.544 0.1449 365.4 52.9 0.789 -0.1001 234.9
0.534 0.1549 378 58.6 0.774 -0.0851 243
0.525 0.1639 390.6 64.0 0.759 -0.0701 251.1
0.516 0.1729 403.2 69.7 0.746 -0.0571 259.2
0.508 0.1809 415.8 75.2 0.733 -0.0441 267.3
0.5 0.1889 428.4 80.9 0.721 -0.0321 275.4
0.493 0.1959 441 86.4 0.71 -0.0211 283.5
0.486 0.2029 453.6 92.0 0.699 -0.0101 291.6
0.48 0.2089 466.2 97.4 0.689 -1E-04 299.7
0.474 0.2149 478.8 102.9 0.68 0.0089 307.8
0.468 0.2209 491.4 108.6 0.671 0.0179 315.9
0.462 0.2269 504 114.4 0.662 0.0269 324
0.457 0.2319 516.6 119.8 0.654 0.0349 332.1
0.452 0.2369 529.2 125.4 0.646 0.0429 340.2
0.447 0.2419 541.8 131.1 0.639 0.0499 348.3
0.442 0.2469 554.4 136.9 0.632 0.0569 356.4
0.438 0.2509 567 142.3 0.625 0.0639 364.5
0.434 0.2549 579.6 147.7 0.618 0.0709 372.6
0.43 0.2589 592.2 153.3 0.612 0.0769 380.7
0.426 0.2629 604.8 159.0 0.606 0.0829 388.8
0.422 0.2669 617.4 164.8 0.601 0.0879 396.9
0.419 0.2699 630 170.0 0.595 0.0939 405
0.403 0.2859 693 198.1 0.571 0.1179 445.5
0.39 0.2989 756 226.0 0.55 0.1389 486
0.379 0.3099 819 253.8 0.533 0.1559 526.5
0.369 0.3199 882 282.2 0.519 0.1699 567
 4." CUADRADA 4.5" TRIANGU

DIFERENCIA COSTO DIFERENCIA VOLUMEN EN DIFERENCIA COSTO DIFERENCIA VOLUMEN EN

COSTOS DIRECTO COSTOS MALLA COSTOS DIRECTO COSTOS MALLA
US$/hr. US$/m3 US$/m3 E = 3.5 B = 3.5 US$/hr. US$/m3 US$/m3 E = 3.5 B = 3.0
-64.5 0.922 -0.2331 165.375 -38.5 1.086 -0.3971 141.75
-61.6 0.881 -0.1921 176.4 -33.9 1.038 -0.3491 151.2
-58.7 0.845 -0.1561 187.425 -29.3 0.995 -0.3061 160.65
-55.7 0.812 -0.1231 198.45 -24.4 0.958 -0.2691 170.1
-52.8 0.784 -0.0951 209.475 -19.9 0.924 -0.2351 179.55
-49.9 0.758 -0.0691 220.5 -15.2 0.894 -0.2051 189
-47.0 0.734 -0.0451 231.525 -10.4 0.867 -0.1781 198.45
-44.0 0.713 -0.0241 242.55 -5.8 0.842 -0.1531 207.9
-41.0 0.694 -0.0051 253.575 -1.3 0.819 -0.1301 217.35
-38.1 0.676 0.0129 264.6 3.4 0.798 -0.1091 226.8
-35.3 0.659 0.0299 275.625 8.2 0.779 -0.0901 236.25
-32.2 0.644 0.0449 286.65 12.9 0.761 -0.0721 245.7
-29.3 0.63 0.0589 297.675 17.5 0.745 -0.0561 255.15
-26.3 0.617 0.0719 308.7 22.2 0.73 -0.0411 264.6
-23.5 0.605 0.0839 319.725 26.8 0.716 -0.0271 274.05
-20.7 0.594 0.0949 330.75 31.4 0.702 -0.0131 283.5
-17.6 0.583 0.1059 341.775 36.2 0.69 -0.0011 292.95
-14.8 0.573 0.1159 352.8 40.9 0.678 0.0109 302.4
-11.8 0.564 0.1249 363.825 45.4 0.667 0.0219 311.85
-8.8 0.555 0.1339 374.85 50.2 0.657 0.0319 321.3
-6.0 0.547 0.1419 385.875 54.8 0.648 0.0409 330.75
-2.9 0.539 0.1499 396.9 59.5 0.638 0.0509 340.2
0.0 0.532 0.1569 407.925 64.0 0.63 0.0589 349.65
2.7 0.525 0.1639 418.95 68.7 0.622 0.0669 359.1
5.7 0.518 0.1709 429.975 73.5 0.614 0.0749 368.55
8.7 0.512 0.1769 441 78.0 0.606 0.0829 378
11.6 0.506 0.1829 452.025 82.7 0.599 0.0899 387.45
14.6 0.5 0.1889 463.05 87.5 0.593 0.0959 396.9
17.4 0.495 0.1939 474.075 91.9 0.586 0.1029 406.35
20.3 0.49 0.1989 485.1 96.5 0.58 0.1089 415.8
23.3 0.485 0.2039 496.125 101.2 0.575 0.1139 425.25
26.4 0.48 0.2089 507.15 105.9 0.569 0.1199 434.7
29.3 0.475 0.2139 518.175 110.8 0.564 0.1249 444.15
32.2 0.471 0.2179 529.2 115.3 0.559 0.1299 453.6
34.9 0.467 0.2219 540.225 119.9 0.554 0.1349 463.05
38.0 0.463 0.2259 551.25 124.5 0.549 0.1399 472.5
52.5 0.445 0.2439 606.375 147.9 0.528 0.1609 519.75
67.5 0.43 0.2589 661.5 171.3 0.511 0.1779 567
82.1 0.417 0.2719 716.625 194.9 0.496 0.1929 614.25
96.3 0.406 0.2829 771.75 218.3 0.483 0.2059 661.5
 4.5" TRIANGULAR 4.5" CUADRA

DIFERENCIA COSTO DIFERENCIA VOLUMEN EN DIFERENCIA COSTO DIFERENCIA VOLUMEN EN

COSTOS DIRECTO COSTOS MALLA COSTOS DIRECTO COSTOS MALLA
US$/hr. US$/m3 US$/m3 E = 4.0 B = 3.5 US$/hr. US$/m3 US$/m3 E = 3.5 B = 3.5
-56.3 0.854 -0.1651 189 -31.2 0.957 -0.2681 165.375
-52.8 0.817 -0.1281 201.6 -25.8 0.915 -0.2261 176.4
-49.2 0.785 -0.0961 214.2 -20.6 0.878 -0.1891 187.425
-45.8 0.756 -0.0671 226.8 -15.2 0.845 -0.1561 198.45
-42.2 0.73 -0.0411 239.4 -9.8 0.816 -0.1271 209.475
-38.8 0.707 -0.0181 252 -4.6 0.79 -0.1011 220.5
-35.3 0.686 0.0029 264.6 0.8 0.766 -0.0771 231.525
-31.8 0.667 0.0219 277.2 6.1 0.744 -0.0551 242.55
-28.3 0.65 0.0389 289.8 11.3 0.725 -0.0361 253.575
-24.7 0.634 0.0549 302.4 16.6 0.707 -0.0181 264.6
-21.3 0.619 0.0699 315 22.0 0.69 -0.0011 275.625
-17.7 0.605 0.0839 327.6 27.5 0.675 0.0139 286.65
-14.3 0.593 0.0959 340.2 32.6 0.66 0.0289 297.675
-10.9 0.581 0.1079 352.8 38.1 0.647 0.0419 308.7
-7.4 0.57 0.1189 365.4 43.4 0.635 0.0539 319.725
-3.7 0.56 0.1289 378 48.7 0.623 0.0659 330.75
-0.3 0.551 0.1379 390.6 53.9 0.612 0.0769 341.775
3.3 0.542 0.1469 403.2 59.2 0.602 0.0869 352.8
6.8 0.534 0.1549 415.8 64.4 0.593 0.0959 363.825
10.2 0.526 0.1629 428.4 69.8 0.584 0.1049 374.85
13.5 0.518 0.1709 441 75.4 0.576 0.1129 385.875
17.3 0.511 0.1779 453.6 80.7 0.568 0.1209 396.9
20.6 0.505 0.1839 466.2 85.7 0.56 0.1289 407.925
24.0 0.498 0.1909 478.8 91.4 0.553 0.1359 418.95
27.6 0.493 0.1959 491.4 96.3 0.546 0.1429 429.975
31.3 0.487 0.2019 504 101.8 0.54 0.1489 441
34.8 0.482 0.2069 516.6 106.9 0.534 0.1549 452.025
38.1 0.476 0.2129 529.2 112.7 0.528 0.1609 463.05
41.8 0.472 0.2169 541.8 117.5 0.522 0.1669 474.075
45.3 0.467 0.2219 554.4 123.0 0.517 0.1719 485.1
48.4 0.462 0.2269 567 128.7 0.512 0.1769 496.125
52.1 0.458 0.2309 579.6 133.8 0.507 0.1819 507.15
55.5 0.454 0.2349 592.2 139.1 0.503 0.1859 518.175
58.9 0.45 0.2389 604.8 144.5 0.498 0.1909 529.2
62.5 0.446 0.2429 617.4 150.0 0.494 0.1949 540.225
66.1 0.443 0.2459 630 154.9 0.49 0.1989 551.25
83.6 0.427 0.2619 693 181.5 0.472 0.2169 606.375
100.9 0.413 0.2759 756 208.6 0.457 0.2319 661.5
118.5 0.402 0.2869 819 235.0 0.444 0.2449 716.625
136.2 0.393 0.2959 882 261.0 0.433 0.2559 771.75
 4.5" CUADRADA

DIFERENCIA COSTO DIFERENCIA VOLUMEN EN DIFERENCIA

COSTOS DIRECTO COSTOS MALLA COSTOS
US$/hr. US$/m3 US$/m3 E = 4.0 B = 4.0 US$/hr.
-44.3 0.755 -0.0661 216 -14.3
-39.9 0.723 -0.0341 230.4 -7.9
-35.4 0.695 -0.0061 244.8 -1.5
-31.0 0.67 0.0189 259.2 4.9
-26.6 0.647 0.0419 273.6 11.5
-22.3 0.627 0.0619 288 17.8
-17.9 0.609 0.0799 302.4 24.2
-13.4 0.593 0.0959 316.8 30.4
-9.2 0.577 0.1119 331.2 37.1
-4.8 0.564 0.1249 345.6 43.2
-0.3 0.551 0.1379 360 49.6
4.0 0.539 0.1499 374.4 56.1
8.6 0.528 0.1609 388.8 62.6
12.9 0.518 0.1709 403.2 68.9
17.2 0.509 0.1799 417.6 75.1
21.8 0.5 0.1889 432 81.6
26.3 0.491 0.1979 446.4 88.3
30.7 0.484 0.2049 460.8 94.4
34.9 0.477 0.2119 475.2 100.7
39.3 0.47 0.2189 489.6 107.2
43.6 0.463 0.2259 504 113.9
48.0 0.457 0.2319 518.4 120.2
52.6 0.451 0.2379 532.8 126.8
56.9 0.446 0.2429 547.2 132.9
61.4 0.441 0.2479 561.6 139.2
65.7 0.436 0.2529 576 145.7
70.0 0.431 0.2579 590.4 152.3
74.5 0.427 0.2619 604.8 158.4
79.1 0.423 0.2659 619.2 164.6
83.4 0.418 0.2709 633.6 171.6
87.8 0.415 0.2739 648 177.5
92.3 0.411 0.2779 662.4 184.1
96.3 0.407 0.2819 676.8 190.8
101.0 0.404 0.2849 691.2 196.9
105.3 0.401 0.2879 705.6 203.1
109.6 0.398 0.2909 720 209.4
131.5 0.384 0.3049 792 241.5
153.4 0.372 0.3169 864 273.8
175.5 0.362 0.3269 936 306.0
197.5 0.354 0.3349 1008 337.6
 DATOS DE PERFORACION PARA CALCULO DE COSTOS
DATOS GENERALES
4" TRIANGULAR 4." CUADRADA 4.5" TRIANGULAR 4.5" CUADRADA
RENDIMIENTO COSTO VELOCIDADES DE
CONTRATO CONTRATO PERFORACIÓN COSTO DIFERENCIA VOLUMEN EN DIFERENCIA COSTO DIFERENCIA DIFERENCIA COSTO DIFERENCIA VOLUMEN EN DIFERENCIA COSTO DIFERENCIA VOLUMEN EN DIFERENCIA COSTO DIFERENCIA VOLUMEN EN DIFERENCIA COSTO DIFERENCIA VOLUMEN EN DIFERENCIA COSTO DIFERENCIA VOLUMEN EN DIFERENCIA COSTO DIFERENCIA VOLUMEN EN DIFERENCIA
COSTOS COSTOS COSTOS
VOLUMEN EN MALLA COSTOS COSTOS COSTOS
DIRECTO MALLA DIRECTO DIRECTO MALLA DIRECTO COSTOS MALLA COSTOS DIRECTO COSTOS MALLA COSTOS DIRECTO COSTOS MALLA COSTOS DIRECTO COSTOS MALLA COSTOS DIRECTO COSTOS MALLA COSTOS
m/hr. US$/m3 m/hr. US$/m3 US$/m3 E = 3.5 B = 3.0 US$/hr. US$/m3 US$/m3 E = 4.0 B = 3.5 US$/hr. US$/m3 US$/m3 E = 3.0 B = 3.0 US$/hr. US$/m3 US$/m3 E = 3.5 B = 3.5 US$/hr. US$/m3 US$/m3 E = 3.5 B = 3.0 US$/hr. US$/m3 US$/m3 E = 4.0 B = 3.5 US$/hr. US$/m3 US$/m3 E = 3.5 B = 3.5 US$/hr. US$/m3 US$/m3 E = 4.0 B = 4.0 US$/hr.
26.5 0.6889 15 0.942 -0.2531 141.75 -35.9 0.744 -0.0551 189 -10.4 1.098 -0.4091 121.5 -49.7 0.832 -0.1431 165.375 -23.7 0.96 -0.2711 141.75 -38.4 0.754 -0.0651 189 -12.3 0.848 -0.1591 165.375 -26.3 0.671 0.0179 216 3.9
26.5 0.6889 16 0.895 -0.2061 151.2 -31.2 0.708 -0.0191 201.6 -3.9 1.042 -0.3531 129.6 -45.8 0.791 -0.1021 176.4 -18.0 0.912 -0.2231 151.2 -33.7 0.717 -0.0281 201.6 -5.7 0.806 -0.1171 176.4 -20.7 0.64 0.0489 230.4 11.3
26.5 0.6889 17 0.854 -0.1651 160.65 -26.5 0.676 0.0129 214.2 2.8 0.993 -0.3041 137.7 -41.9 0.755 -0.0661 187.425 -12.4 0.87 -0.1811 160.65 -29.1 0.685 0.0039 214.2 0.8 0.769 -0.0801 187.425 -15.0 0.611 0.0779 244.8 19.1
26.5 0.6889 18 0.817 -0.1281 170.1 -21.8 0.648 0.0409 226.8 9.3 0.949 -0.2601 145.8 -37.9 0.723 -0.0341 198.45 -6.8 0.833 -0.1441 170.1 -24.5 0.656 0.0329 226.8 7.5 0.737 -0.0481 198.45 -9.5 0.586 0.1029 259.2 26.7
26.5 0.6889 19 0.783 -0.0941 179.55 -16.9 0.622 0.0669 239.4 16.0 0.91 -0.2211 153.9 -34.0 0.694 -0.0051 209.475 -1.1 0.799 -0.1101 179.55 -19.8 0.631 0.0579 239.4 13.9 0.707 -0.0181 209.475 -3.8 0.564 0.1249 273.6 34.2
26.5 0.6889 20 0.754 -0.0651 189 -12.3 0.6 0.0889 252 22.4 0.874 -0.1851 162 -30.0 0.668 0.0209 220.5 4.6 0.769 -0.0801 189 -15.1 0.608 0.0809 252 20.4 0.681 0.0079 220.5 1.7 0.544 0.1449 288 41.7
26.5 0.6889 21 0.727 -0.0381 198.45 -7.6 0.579 0.1099 264.6 29.1 0.843 -0.1541 170.1 -26.2 0.645 0.0439 231.525 10.2 0.741 -0.0521 198.45 -10.3 0.587 0.1019 264.6 27.0 0.657 0.0319 231.525 7.4 0.526 0.1629 302.4 49.3
26.5 0.6889 22 0.702 -0.0131 207.9 -2.7 0.56 0.1289 277.2 35.7 0.814 -0.1251 178.2 -22.3 0.623 0.0659 242.55 16.0 0.716 -0.0271 207.9 -5.6 0.568 0.1209 277.2 33.5 0.636 0.0529 242.55 12.8 0.509 0.1799 316.8 57.0
26.5 0.6889 23 0.68 0.0089 217.35 1.9 0.543 0.1459 289.8 42.3 0.787 -0.0981 186.3 -18.3 0.604 0.0849 253.575 21.5 0.694 -0.0051 217.35 -1.1 0.551 0.1379 289.8 40.0 0.616 0.0729 253.575 18.5 0.494 0.1949 331.2 64.6
26.5 0.6889 24 0.659 0.0299 226.8 6.8 0.527 0.1619 302.4 49.0 0.763 -0.0741 194.4 -14.4 0.586 0.1029 264.6 27.2 0.673 0.0159 226.8 3.6 0.535 0.1539 302.4 46.5 0.598 0.0909 264.6 24.1 0.48 0.2089 345.6 72.2
26.5 0.6889 25 0.641 0.0479 236.25 11.3 0.513 0.1759 315 55.4 0.741 -0.0521 202.5 -10.6 0.57 0.1189 275.625 32.8 0.654 0.0349 236.25 8.2 0.52 0.1689 315 53.2 0.581 0.1079 275.625 29.7 0.467 0.2219 360 79.9
26.5 0.6889 26 0.623 0.0659 245.7 16.2 0.5 0.1889 327.6 61.9 0.72 -0.0311 210.6 -6.5 0.554 0.1349 286.65 38.7 0.636 0.0529 245.7 13.0 0.507 0.1819 327.6 59.6 0.566 0.1229 286.65 35.2 0.456 0.2329 374.4 87.2
26.5 0.6889 27 0.607 0.0819 255.15 20.9 0.487 0.2019 340.2 68.7 0.701 -0.0121 218.7 -2.6 0.54 0.1489 297.675 44.3 0.62 0.0689 255.15 17.6 0.494 0.1949 340.2 66.3 0.551 0.1379 297.675 41.0 0.445 0.2439 388.8 94.8
26.5 0.6889 28 0.592 0.0969 264.6 25.6 0.476 0.2129 352.8 75.1 0.683 0.0059 226.8 1.3 0.527 0.1619 308.7 50.0 0.604 0.0849 264.6 22.5 0.483 0.2059 352.8 72.6 0.538 0.1509 308.7 46.6 0.435 0.2539 403.2 102.4
26.5 0.6889 29 0.578 0.1109 274.05 30.4 0.465 0.2239 365.4 81.8 0.667 0.0219 234.9 5.1 0.515 0.1739 319.725 55.6 0.59 0.0989 274.05 27.1 0.472 0.2169 365.4 79.3 0.526 0.1629 319.725 52.1 0.425 0.2639 417.6 110.2
26.5 0.6889 30 0.565 0.1239 283.5 35.1 0.455 0.2339 378 88.4 0.651 0.0379 243 9.2 0.504 0.1849 330.75 61.2 0.577 0.1119 283.5 31.7 0.462 0.2269 378 85.8 0.514 0.1749 330.75 57.8 0.416 0.2729 432 117.9
26.5 0.6889 31 0.553 0.1359 292.95 39.8 0.446 0.2429 390.6 94.9 0.637 0.0519 251.1 13.0 0.493 0.1959 341.775 67.0 0.565 0.1239 292.95 36.3 0.453 0.2359 390.6 92.1 0.504 0.1849 341.775 63.2 0.408 0.2809 446.4 125.4
26.5 0.6889 32 0.542 0.1469 302.4 44.4 0.437 0.2519 403.2 101.6 0.623 0.0659 259.2 17.1 0.484 0.2049 352.8 72.3 0.553 0.1359 302.4 41.1 0.444 0.2449 403.2 98.7 0.493 0.1959 352.8 69.1 0.4 0.2889 460.8 133.1
26.5 0.6889 33 0.531 0.1579 311.85 49.2 0.429 0.2599 415.8 108.1 0.611 0.0779 267.3 20.8 0.474 0.2149 363.825 78.2 0.542 0.1469 311.85 45.8 0.436 0.2529 415.8 105.2 0.484 0.2049 363.825 74.5 0.393 0.2959 475.2 140.6
26.5 0.6889 34 0.521 0.1679 321.3 53.9 0.421 0.2679 428.4 114.8 0.599 0.0899 275.4 24.8 0.465 0.2239 374.85 83.9 0.532 0.1569 321.3 50.4 0.428 0.2609 428.4 111.8 0.475 0.2139 374.85 80.2 0.386 0.3029 489.6 148.3
26.5 0.6889 35 0.511 0.1779 330.75 58.8 0.414 0.2749 441 121.2 0.588 0.1009 283.5 28.6 0.457 0.2319 385.875 89.5 0.522 0.1669 330.75 55.2 0.42 0.2689 441 118.6 0.467 0.2219 385.875 85.6 0.38 0.3089 504 155.7
26.5 0.6889 36 0.502 0.1869 340.2 63.6 0.407 0.2819 453.6 127.9 0.577 0.1119 291.6 32.6 0.449 0.2399 396.9 95.2 0.513 0.1759 340.2 59.8 0.413 0.2759 453.6 125.1 0.459 0.2299 396.9 91.2 0.374 0.3149 518.4 163.2
26.5 0.6889 37 0.494 0.1949 349.65 68.1 0.401 0.2879 466.2 134.2 0.567 0.1219 299.7 36.5 0.442 0.2469 407.925 100.7 0.505 0.1839 349.65 64.3 0.407 0.2819 466.2 131.4 0.451 0.2379 407.925 97.0 0.368 0.3209 532.8 171.0
26.5 0.6889 38 0.486 0.2029 359.1 72.9 0.395 0.2939 478.8 140.7 0.557 0.1319 307.8 40.6 0.435 0.2539 418.95 106.4 0.496 0.1929 359.1 69.3 0.401 0.2879 478.8 137.8 0.444 0.2449 418.95 102.6 0.363 0.3259 547.2 178.3
26.5 0.6889 39 0.478 0.2109 368.55 77.7 0.389 0.2999 491.4 147.4 0.548 0.1409 315.9 44.5 0.428 0.2609 429.975 112.2 0.489 0.1999 368.55 73.7 0.395 0.2939 491.4 144.4 0.437 0.2519 429.975 108.3 0.357 0.3319 561.6 186.4
26.5 0.6889 40 0.471 0.2179 378 82.4 0.383 0.3059 504 154.2 0.54 0.1489 324 48.2 0.422 0.2669 441 117.7 0.481 0.2079 378 78.6 0.389 0.2999 504 151.1 0.431 0.2579 441 113.7 0.352 0.3369 576 194.1
26.5 0.6889 41 0.464 0.2249 387.45 87.1 0.378 0.3109 516.6 160.6 0.532 0.1569 332.1 52.1 0.416 0.2729 452.025 123.4 0.474 0.2149 387.45 83.3 0.384 0.3049 516.6 157.5 0.425 0.2639 452.025 119.3 0.348 0.3409 590.4 201.3
26.5 0.6889 42 0.458 0.2309 396.9 91.6 0.373 0.3159 529.2 167.2 0.524 0.1649 340.2 56.1 0.41 0.2789 463.05 129.1 0.468 0.2209 396.9 87.7 0.379 0.3099 529.2 164.0 0.419 0.2699 463.05 125.0 0.343 0.3459 604.8 209.2
26.5 0.6889 43 0.451 0.2379 406.35 96.7 0.368 0.3209 541.8 173.9 0.516 0.1729 348.3 60.2 0.405 0.2839 474.075 134.6 0.461 0.2279 406.35 92.6 0.374 0.3149 541.8 170.6 0.414 0.2749 474.075 130.3 0.339 0.3499 619.2 216.7
26.5 0.6889 44 0.445 0.2439 415.8 101.4 0.363 0.3259 554.4 180.7 0.509 0.1799 356.4 64.1 0.4 0.2889 485.1 140.1 0.455 0.2339 415.8 97.3 0.369 0.3199 554.4 177.4 0.408 0.2809 485.1 136.3 0.335 0.3539 633.6 224.2
26.5 0.6889 45 0.44 0.2489 425.25 105.8 0.359 0.3299 567 187.1 0.503 0.1859 364.5 67.8 0.395 0.2939 496.125 145.8 0.449 0.2399 425.25 102.0 0.365 0.3239 567 183.7 0.403 0.2859 496.125 141.8 0.331 0.3579 648 231.9
26.5 0.6889 46 0.434 0.2549 434.7 110.8 0.355 0.3339 579.6 193.5 0.496 0.1929 372.6 71.9 0.39 0.2989 507.15 151.6 0.444 0.2449 434.7 106.5 0.361 0.3279 579.6 190.1 0.398 0.2909 507.15 147.5 0.328 0.3609 662.4 239.1
26.5 0.6889 47 0.429 0.2599 444.15 115.4 0.351 0.3379 592.2 200.1 0.49 0.1989 380.7 75.7 0.385 0.3039 518.175 157.5 0.438 0.2509 444.15 111.4 0.357 0.3319 592.2 196.6 0.394 0.2949 518.175 152.8 0.324 0.3649 676.8 247.0
26.5 0.6889 48 0.424 0.2649 453.6 120.2 0.347 0.3419 604.8 206.8 0.484 0.2049 388.8 79.7 0.381 0.3079 529.2 162.9 0.433 0.2559 453.6 116.1 0.353 0.3359 604.8 203.2 0.389 0.2999 529.2 158.7 0.321 0.3679 691.2 254.3
26.5 0.6889 49 0.419 0.2699 463.05 125.0 0.343 0.3459 617.4 213.6 0.478 0.2109 396.9 83.7 0.377 0.3119 540.225 168.5 0.428 0.2609 463.05 120.8 0.349 0.3399 617.4 209.9 0.385 0.3039 540.225 164.2 0.317 0.3719 705.6 262.4
26.5 0.6889 50 0.414 0.2749 472.5 129.9 0.34 0.3489 630 219.8 0.473 0.2159 405 87.4 0.373 0.3159 551.25 174.1 0.424 0.2649 472.5 125.2 0.345 0.3439 630 216.7 0.381 0.3079 551.25 169.7 0.314 0.3749 720 269.9
26.5 0.6889 55 0.394 0.2949 519.75 153.3 0.324 0.3649 693 252.9 0.449 0.2399 445.5 106.9 0.355 0.3339 606.375 202.5 0.403 0.2859 519.75 148.6 0.329 0.3599 693 249.4 0.363 0.3259 606.375 197.6 0.3 0.3889 792 308.0
26.5 0.6889 60 0.377 0.3119 567 176.8 0.311 0.3779 756 285.7 0.428 0.2609 486 126.8 0.34 0.3489 661.5 230.8 0.385 0.3039 567 172.3 0.316 0.3729 756 281.9 0.348 0.3409 661.5 225.5 0.289 0.3999 864 345.5
26.5 0.6889 65 0.362 0.3269 614.25 200.8 0.3 0.3889 819 318.5 0.411 0.2779 526.5 146.3 0.328 0.3609 716.625 258.6 0.371 0.3179 614.25 195.3 0.305 0.3839 819 314.4 0.335 0.3539 716.625 253.6 0.279 0.4099 936 383.7
26.5 0.6889 70 0.35 0.3389 661.5 224.2 0.29 0.3989 882 351.8 0.396 0.2929 567 166.1 0.317 0.3719 771.75 287.0 0.358 0.3309 661.5 218.9 0.295 0.3939 882 347.4 0.324 0.3649 771.75 281.6 0.27 0.4189 1008 422.3
 COSTOS GENERALES DE PERFORACIÓN (US$/hr)
CALCULO DE COSTOS EN ZONA DE CHANCADORA CALCULO DE COSTOS EN ZONA DE MOLIENDA
RENDIMIENTO COSTO VELOCIDADES DE 4" TRIANGULAR 4." CUADRADA 4.5" TRIANGULAR 4.5" CUADRADA 4" TRIANGULAR 4." CUADRADA 4.5" TRIANGULAR 4.5" CUADRADA
CONTRATO CONTRATO PERFORACIÓN MALLA MALLA MALLA MALLA MALLA MALLA MALLA MALLA MALLA MALLA MALLA MALLA MALLA MALLA MALLA MALLA
E= 3.5 B=3.0 E= 4.0 B=3.5 E= 3.0 B=3.0 E= 3.5 B=3.5 E= 3.5 B=3.0 E= 4.0 B=3.5 E= 3.5 B=3.5 E= 4.0 B=4.0 E= 3.5 B=3 E= 4.0 B=3.5 E= 3.0 B=3.0 E= 3.5 B=3.5 E= 3.5 B=3.0 E= 4.0 B=3.5 E= 3.5 B=3.5 E= 4.0 B=4.0
m/hr. US$/m3 m/hr.
US$/hr. US$/hr. US$/hr. US$/hr. US$/hr. US$/hr. US$/hr. US$/hr. US$/hr. US$/hr. US$/hr. US$/hr. US$/hr. US$/hr. US$/hr. US$/hr.
26.5 0.6889 15 -50.5 -25.3 -64.5 -38.5 -56.3 -31.2 -44.3 -14.3 -35.9 -10.4 -49.7 -23.7 -38.4 -12.3 -26.3 3.9
26.5 0.6889 16 -46.7 -19.8 -61.6 -33.9 -52.8 -25.8 -39.9 -7.9 -31.2 -3.9 -45.8 -18.0 -33.7 -5.7 -20.7 11.3
26.5 0.6889 17 -43.1 -14.2 -58.7 -29.3 -49.2 -20.6 -35.4 -1.5 -26.5 2.8 -41.9 -12.4 -29.1 0.8 -15.0 19.1
26.5 0.6889 18 -39.3 -8.6 -55.7 -24.4 -45.8 -15.2 -31.0 4.9 -21.8 9.3 -37.9 -6.8 -24.5 7.5 -9.5 26.7
26.5 0.6889 19 -35.6 -2.9 -52.8 -19.9 -42.2 -9.8 -26.6 11.5 -16.9 16.0 -34.0 -1.1 -19.8 13.9 -3.8 34.2
26.5 0.6889 20 -31.8 2.5 -49.9 -15.2 -38.8 -4.6 -22.3 17.8 -12.3 22.4 -30.0 4.6 -15.1 20.4 1.7 41.7
26.5 0.6889 21 -28.0 8.2 -47.0 -10.4 -35.3 0.8 -17.9 24.2 -7.6 29.1 -26.2 10.2 -10.3 27.0 7.4 49.3
26.5 0.6889 22 -24.3 13.8 -44.0 -5.8 -31.8 6.1 -13.4 30.4 -2.7 35.7 -22.3 16.0 -5.6 33.5 12.8 57.0
26.5 0.6889 23 -20.5 19.4 -41.0 -1.3 -28.3 11.3 -9.2 37.1 1.9 42.3 -18.3 21.5 -1.1 40.0 18.5 64.6
26.5 0.6889 24 -16.8 25.1 -38.1 3.4 -24.7 16.6 -4.8 43.2 6.8 49.0 -14.4 27.2 3.6 46.5 24.1 72.2
26.5 0.6889 25 -13.0 30.5 -35.3 8.2 -21.3 22.0 -0.3 49.6 11.3 55.4 -10.6 32.8 8.2 53.2 29.7 79.9
26.5 0.6889 26 -9.1 36.0 -32.2 12.9 -17.7 27.5 4.0 56.1 16.2 61.9 -6.5 38.7 13.0 59.6 35.2 87.2
26.5 0.6889 27 -5.4 41.8 -29.3 17.5 -14.3 32.6 8.6 62.6 20.9 68.7 -2.6 44.3 17.6 66.3 41.0 94.8
26.5 0.6889 28 -1.6 47.2 -26.3 22.2 -10.9 38.1 12.9 68.9 25.6 75.1 1.3 50.0 22.5 72.6 46.6 102.4
26.5 0.6889 29 2.2 52.9 -23.5 26.8 -7.4 43.4 17.2 75.1 30.4 81.8 5.1 55.6 27.1 79.3 52.1 110.2
26.5 0.6889 30 5.9 58.6 -20.7 31.4 -3.7 48.7 21.8 81.6 35.1 88.4 9.2 61.2 31.7 85.8 57.8 117.9
26.5 0.6889 31 9.6 64.0 -17.6 36.2 -0.3 53.9 26.3 88.3 39.8 94.9 13.0 67.0 36.3 92.1 63.2 125.4
26.5 0.6889 32 13.3 69.7 -14.8 40.9 3.3 59.2 30.7 94.4 44.4 101.6 17.1 72.3 41.1 98.7 69.1 133.1
26.5 0.6889 33 17.1 75.2 -11.8 45.4 6.8 64.4 34.9 100.7 49.2 108.1 20.8 78.2 45.8 105.2 74.5 140.6
26.5 0.6889 34 20.9 80.9 -8.8 50.2 10.2 69.8 39.3 107.2 53.9 114.8 24.8 83.9 50.4 111.8 80.2 148.3
26.5 0.6889 35 24.4 86.4 -6.0 54.8 13.5 75.4 43.6 113.9 58.8 121.2 28.6 89.5 55.2 118.6 85.6 155.7
26.5 0.6889 36 28.2 92.0 -2.9 59.5 17.3 80.7 48.0 120.2 63.6 127.9 32.6 95.2 59.8 125.1 91.2 163.2
26.5 0.6889 37 32.1 97.4 0.0 64.0 20.6 85.7 52.6 126.8 68.1 134.2 36.5 100.7 64.3 131.4 97.0 171.0
26.5 0.6889 38 35.9 102.9 2.7 68.7 24.0 91.4 56.9 132.9 72.9 140.7 40.6 106.4 69.3 137.8 102.6 178.3
26.5 0.6889 39 39.8 108.6 5.7 73.5 27.6 96.3 61.4 139.2 77.7 147.4 44.5 112.2 73.7 144.4 108.3 186.4
26.5 0.6889 40 43.4 114.4 8.7 78.0 31.3 101.8 65.7 145.7 82.4 154.2 48.2 117.7 78.6 151.1 113.7 194.1
26.5 0.6889 41 47.2 119.8 11.6 82.7 34.8 106.9 70.0 152.3 87.1 160.6 52.1 123.4 83.3 157.5 119.3 201.3
26.5 0.6889 42 50.8 125.4 14.6 87.5 38.1 112.7 74.5 158.4 91.6 167.2 56.1 129.1 87.7 164.0 125.0 209.2
26.5 0.6889 43 54.8 131.1 17.4 91.9 41.8 117.5 79.1 164.6 96.7 173.9 60.2 134.6 92.6 170.6 130.3 216.7
26.5 0.6889 44 58.2 136.9 20.3 96.5 45.3 123.0 83.4 171.6 101.4 180.7 64.1 140.1 97.3 177.4 136.3 224.2
26.5 0.6889 45 62.0 142.3 23.3 101.2 48.4 128.7 87.8 177.5 105.8 187.1 67.8 145.8 102.0 183.7 141.8 231.9
26.5 0.6889 46 66.0 147.7 26.4 105.9 52.1 133.8 92.3 184.1 110.8 193.5 71.9 151.6 106.5 190.1 147.5 239.1
26.5 0.6889 47 69.7 153.3 29.3 110.8 55.5 139.1 96.3 190.8 115.4 200.1 75.7 157.5 111.4 196.6 152.8 247.0
26.5 0.6889 48 73.4 159.0 32.2 115.3 58.9 144.5 101.0 196.9 120.2 206.8 79.7 162.9 116.1 203.2 158.7 254.3
26.5 0.6889 49 77.3 164.8 34.9 119.9 62.5 150.0 105.3 203.1 125.0 213.6 83.7 168.5 120.8 209.9 164.2 262.4
26.5 0.6889 50 80.8 170.0 38.0 124.5 66.1 154.9 109.6 209.4 129.9 219.8 87.4 174.1 125.2 216.7 169.7 269.9
26.5 0.6889 55 99.7 198.1 52.5 147.9 83.6 181.5 131.5 241.5 153.3 252.9 106.9 202.5 148.6 249.4 197.6 308.0
26.5 0.6889 60 118.4 226.0 67.5 171.3 100.9 208.6 153.4 273.8 176.8 285.7 126.8 230.8 172.3 281.9 225.5 345.5
26.5 0.6889 65 137.5 253.8 82.1 194.9 118.5 235.0 175.5 306.0 200.8 318.5 146.3 258.6 195.3 314.4 253.6 383.7
26.5 0.6889 70 156.0 282.2 96.3 218.3 136.2 261.0 197.5 337.6 224.2 351.8 166.1 287.0 218.9 347.4 281.6 422.3
 CALCULO DE COSTOS EN ZONA DE C
RENDIMIENTO COSTO VELOCIDADES DE 4" TRIANGULAR 4." CUADRADA
CONTRATO CONTRATO PERFORACIÓN MALLA MALLA MALLA MALLA
E= 3.5 B=3.0 E= 4.0 B=3.5 E= 3.0 B=3.0 E= 3.5 B=3.5
m/hr. US$/m3 m/hr.
US$/m3 US$/m3 US$/m3 US$/m3
26.5 0.6889 15 1.045 0.823 1.22 0.922
26.5 0.6889 16 0.998 0.787 1.164 0.881
26.5 0.6889 17 0.957 0.755 1.115 0.845
26.5 0.6889 18 0.92 0.727 1.071 0.812
26.5 0.6889 19 0.887 0.701 1.032 0.784
26.5 0.6889 20 0.857 0.679 0.997 0.758
26.5 0.6889 21 0.83 0.658 0.965 0.734
26.5 0.6889 22 0.806 0.639 0.936 0.713
26.5 0.6889 23 0.783 0.622 0.909 0.694
26.5 0.6889 24 0.763 0.606 0.885 0.676
26.5 0.6889 25 0.744 0.592 0.863 0.659
26.5 0.6889 26 0.726 0.579 0.842 0.644
26.5 0.6889 27 0.71 0.566 0.823 0.63
26.5 0.6889 28 0.695 0.555 0.805 0.617
26.5 0.6889 29 0.681 0.544 0.789 0.605
26.5 0.6889 30 0.668 0.534 0.774 0.594
26.5 0.6889 31 0.656 0.525 0.759 0.583
26.5 0.6889 32 0.645 0.516 0.746 0.573
26.5 0.6889 33 0.634 0.508 0.733 0.564
26.5 0.6889 34 0.624 0.500 0.721 0.555
26.5 0.6889 35 0.615 0.493 0.71 0.547
26.5 0.6889 36 0.606 0.486 0.699 0.539
26.5 0.6889 37 0.597 0.480 0.689 0.532
26.5 0.6889 38 0.589 0.474 0.68 0.525
26.5 0.6889 39 0.581 0.468 0.671 0.518
26.5 0.6889 40 0.574 0.462 0.662 0.512
26.5 0.6889 41 0.567 0.457 0.654 0.506
26.5 0.6889 42 0.561 0.452 0.646 0.5
26.5 0.6889 43 0.554 0.447 0.639 0.495
26.5 0.6889 44 0.549 0.442 0.632 0.49
26.5 0.6889 45 0.543 0.438 0.625 0.485
26.5 0.6889 46 0.537 0.434 0.618 0.48
26.5 0.6889 47 0.532 0.430 0.612 0.475
26.5 0.6889 48 0.527 0.426 0.606 0.471
26.5 0.6889 49 0.522 0.422 0.601 0.467
26.5 0.6889 50 0.518 0.419 0.595 0.463
26.5 0.6889 55 0.497 0.403 0.571 0.445
26.5 0.6889 60 0.48 0.390 0.55 0.43
26.5 0.6889 65 0.465 0.379 0.533 0.417
26.5 0.6889 70 0.453 0.369 0.519 0.406
 COSTOS GENERALES DE PERFORACIÓN (US/m3)
STOS EN ZONA DE CHANCADORA CALCULO DE COSTOS EN ZONA DE
4.5" TRIANGULAR 4.5" CUADRADA 4" TRIANGULAR 4." CUADRADA
MALLA MALLA MALLA MALLA MALLA MALLA MALLA MALLA
E= 3.5 B=3.0 E= 4.0 B=3.5 E= 3.5 B=3.5 E= 4.0 B=4.0 E= 3.5 B=3 E= 4.0 B=3.5 E= 3.0 B=3.0 E= 3.5 B=3.5
US$/m3 US$/m3 US$/m3 US$/m3 US$/m3 US$/m3 US$/m3 US$/m3
1.086 0.854 0.957 0.755 0.942 0.744 1.098 0.832
1.038 0.817 0.915 0.723 0.895 0.708 1.042 0.791
0.995 0.785 0.878 0.695 0.854 0.676 0.993 0.755
0.958 0.756 0.845 0.67 0.817 0.648 0.949 0.723
0.924 0.73 0.816 0.647 0.783 0.622 0.91 0.694
0.894 0.707 0.79 0.627 0.754 0.6 0.874 0.668
0.867 0.686 0.766 0.609 0.727 0.579 0.843 0.645
0.842 0.667 0.744 0.593 0.702 0.56 0.814 0.623
0.819 0.65 0.725 0.577 0.68 0.543 0.787 0.604
0.798 0.634 0.707 0.564 0.659 0.527 0.763 0.586
0.779 0.619 0.69 0.551 0.641 0.513 0.741 0.57
0.761 0.605 0.675 0.539 0.623 0.5 0.72 0.554
0.745 0.593 0.66 0.528 0.607 0.487 0.701 0.54
0.73 0.581 0.647 0.518 0.592 0.476 0.683 0.527
0.716 0.57 0.635 0.509 0.578 0.465 0.667 0.515
0.702 0.56 0.623 0.5 0.565 0.455 0.651 0.504
0.69 0.551 0.612 0.491 0.553 0.446 0.637 0.493
0.678 0.542 0.602 0.484 0.542 0.437 0.623 0.484
0.667 0.534 0.593 0.477 0.531 0.429 0.611 0.474
0.657 0.526 0.584 0.47 0.521 0.421 0.599 0.465
0.648 0.518 0.576 0.463 0.511 0.414 0.588 0.457
0.638 0.511 0.568 0.457 0.502 0.407 0.577 0.449
0.63 0.505 0.56 0.451 0.494 0.401 0.567 0.442
0.622 0.498 0.553 0.446 0.486 0.395 0.557 0.435
0.614 0.493 0.546 0.441 0.478 0.389 0.548 0.428
0.606 0.487 0.54 0.436 0.471 0.383 0.54 0.422
0.599 0.482 0.534 0.431 0.464 0.378 0.532 0.416
0.593 0.476 0.528 0.427 0.458 0.373 0.524 0.41
0.586 0.472 0.522 0.423 0.451 0.368 0.516 0.405
0.58 0.467 0.517 0.418 0.445 0.363 0.509 0.4
0.575 0.462 0.512 0.415 0.44 0.359 0.503 0.395
0.569 0.458 0.507 0.411 0.434 0.355 0.496 0.39
0.564 0.454 0.503 0.407 0.429 0.351 0.49 0.385
0.559 0.45 0.498 0.404 0.424 0.347 0.484 0.381
0.554 0.446 0.494 0.401 0.419 0.343 0.478 0.377
0.549 0.443 0.49 0.398 0.414 0.34 0.473 0.373
0.528 0.427 0.472 0.384 0.394 0.324 0.449 0.355
0.511 0.413 0.457 0.372 0.377 0.311 0.428 0.34
0.496 0.402 0.444 0.362 0.362 0.3 0.411 0.328
0.483 0.393 0.433 0.354 0.35 0.29 0.396 0.317
COSTOS EN ZONA DE MOLIENDA
4.5" TRIANGULAR 4.5" CUADRADA
MALLA MALLA MALLA MALLA
E= 3.5 B=3.0 E= 4.0 B=3.5 E= 3.5 B=3.5 E= 4.0 B=4.0
US$/m3 US$/m3 US$/m3 US$/m3
0.96 0.754 0.848 0.671
0.912 0.717 0.806 0.64
0.87 0.685 0.769 0.611
0.833 0.656 0.737 0.586
0.799 0.631 0.707 0.564
0.769 0.608 0.681 0.544
0.741 0.587 0.657 0.526
0.716 0.568 0.636 0.509
0.694 0.551 0.616 0.494
0.673 0.535 0.598 0.48
0.654 0.52 0.581 0.467
0.636 0.507 0.566 0.456
0.62 0.494 0.551 0.445
0.604 0.483 0.538 0.435
0.59 0.472 0.526 0.425
0.577 0.462 0.514 0.416
0.565 0.453 0.504 0.408
0.553 0.444 0.493 0.4
0.542 0.436 0.484 0.393
0.532 0.428 0.475 0.386
0.522 0.42 0.467 0.38
0.513 0.413 0.459 0.374
0.505 0.407 0.451 0.368
0.496 0.401 0.444 0.363
0.489 0.395 0.437 0.357
0.481 0.389 0.431 0.352
0.474 0.384 0.425 0.348
0.468 0.379 0.419 0.343
0.461 0.374 0.414 0.339
0.455 0.369 0.408 0.335
0.449 0.365 0.403 0.331
0.444 0.361 0.398 0.328
0.438 0.357 0.394 0.324
0.433 0.353 0.389 0.321
0.428 0.349 0.385 0.317
0.424 0.345 0.381 0.314
0.403 0.329 0.363 0.3
0.385 0.316 0.348 0.289
0.371 0.305 0.335 0.279
0.358 0.295 0.324 0.27