CARTUCHOS $

206 84.46
326 97.8
77 20.79
147 124.95

TOTAL 328 $/DISPARO

105.81 $/m RESPTA.

AVANCE/DISPARO 3.1 m
Labor Estocada N° taladros 25 Longitud barra 6.00 pies
Sección (ancho x altura, metros) 1.50 2.00 Pies/disparo 133 Longitud taladro 5.30 pies
Avance / Disparo 1.50 m
Disparos / mes 84 Taladros de alivio 0 Volumen/disparo 4.50 m3
Avance / mes 126 m Taladros de cara libre 3 Sobrerotura 8.00%
% de Humedad 2.5% Taladros cargados 22 Gravedad específica 2.80
Toneladas/disparo 13.85 toneladas
Descripcion Unidad Cantidad Costo Unitario Utilización/Vida Util Costo/Disparo Costo/m
PERFORACION
Perforadora pza 1.00 5,870.00 90,000.00 pies 8.64 5.76
repuestos para perforadora pza 1.00 4,696.00 90,000.00 pies 6.91 4.61
barra conica de 4 pies pza 1.00 64.75 850.00 pies 6.70 4.47
barra conica de 6 pies pza 1.00 80.85 850.00 pies 2.72 1.81
Broca descartable pza 1.00 23.75 307.27 pies 9.01 6.01
barreno de 6' pza 1.00 152.10 900.00 pies 2.69 1.79
broca rimadora de 2 1/2" pza 1.00 184.70 350.00 pies 8.39 5.59
aceite de perforacion gal 0.25 7.76 1.00 disparo 1.94 1.29
manguera de 1" m 28.00 4.80 70.00 disparo 1.92 1.28
CANTIDAD

1.00
1.00
1.00
1.00
1.00
1.00

1.00
1.00
2.00
2.00
2.00
2.00
1.00
1.00
1.00

2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
COSTO UNITARIO UTILIZACION/VIDA UTIL COSTO/GUARDICOSTO POR PERNO

204.50 5916.00 pies 13.03 0.22

71.00 3500.00 pies 7.65 0.13
70.00 900.00 pies 29.32 0.51
255.00 6000.00 pies 16.02 0.28
1750.00 100000.00 pies 6.60 0.11
140.00 10000.00 pies 5.28 0.09
77.90 1.34
28.48 175.00 disparos 0.16 0.00
21.31 175.00 disparos 0.12 0.00
30.00 75.00 disparos 0.80 0.01
33.00 75.00 disparos 0.88 0.02
36.00 75.00 disparos 0.96 0.02
39.50 75.00 disparos 1.05 0.02
10.44 15.00 disparos 0.70 0.01
11.00 30.00 disparos 0.37 0.01
24.00 500.00 disparos 0.05 0.00
5.09 0.09
22.14 90.00 guardias 0.49 0.01
0.46 60.00 guardias 0.03 0.00
5.46 90.00 guardias 0.12 0.00
4.35 90.00 guardias 0.10 0.00
3.20 12.00 guardias 0.53 0.01
32.43 180.00 guardias 0.36 0.01
32.43 180.00 guardias 0.36 0.01
2.85 360.00 guardias 0.02 0.00
32.43 180.00 guardias 0.36 0.01
18.27 180.00 guardias 0.20 0.00
7.12 10.00 guardias 1.42 0.02
2.57 180.00 guardias 0.03 0.00
0.66 20.00 guardias 0.07 0.00
16.29 60.00 guardias 0.54 0.01
307.00 1200.00 guardias 0.51 0.01
50.00
5.15 0.09
88.14 1.52
1.51957532921

320 PERNOS = 486.26 $

$
123090
307.95
2053.5
3938.17
607.95
1363.2
7525.18
1054.32
7993.2

147933.47 $