Académique Documents
Professionnel Documents
Culture Documents
Descripcion
Cantidad
Tiempo o velocidad
Precio Unid S$
FULMINANTE # 8
UND
DETONADOR 8M 01
UND
25ms
3.360
DETONADOR 8M 02
UND
50ms
3.360
DETONADOR 8M 03
UND
75ms
3.360
DETONADOR 8M 04
UND
100ms
3.360
DETONADOR 8M 05
UND
125ms
3.360
DETONADOR 8M 06
UND
150ms
3.360
DETONADOR 8M 07
UND
175ms
3.360
DETONADOR 8M 08
UND
200ms
3.360
DETONADOR 8M 09
UND
225ms
3.360
DETONADOR 8M 10
UND
250ms
3.360
DETONADOR 8M 11
UND
275ms
3.360
GUIA DE SEGURIDAD
ML
50ms
0.130
CORDON DETONANTE 5P
ML
7200ms
0.179
CORDON DETONANTE 3P
ML
7200ms
PZA
PZA
5000ms
3.923
ANFO SUPERFAM
BLS
3200ms
22.460
TIPO DE TALADRO
DESCRIPCION
PRODUCCION
PRE CORTE
Diametro
Burden
Espaciamiento
4"
2.8
2.8
4"
2
2.8
0.150
2.383
TAJO
1/1/2010
Susan
1/31/2010
2/2/2010
2/3/2010
2/4/2010
2/7/2010
2/9/2010
2/13/2010
2/14/2010
2/17/2010
2/20/2010
2/22/2010
2/25/2010
2/27/2010
3/6/2010
3/9/2010
3/13/2010
3/15/2010
3/19/2010
3/23/2010
3/26/2010
3/29/2010
3/31/2010
4/1/2010
4/2/2010
Susan
Susan
Susan
Susan
Susan
Susan
Susan
Susan
Susan
Susan
Susan
Susan
Susan
Susan
Susan
Susan
Susan
Susan
Susan
Susan
Susan
Susan
Susan
Susan
CANTIDA
BURDEN
ESPACIA
MIENTO
2.80
2.80
3.80
4"
2.80
2.80
2.80
2.80
2.80
2.80
2.80
2.80
2.80
2.80
2.80
2.80
2.80
2.80
2.80
2.80
2.80
2.80
2.80
2.80
2.80
2.80
2.80
2.80
2.80
2.80
2.80
2.80
2.80
2.80
2.80
2.80
2.80
2.80
2.80
2.80
2.80
2.80
2.80
2.80
2.80
2.80
3.80
3.80
3.80
3.80
3.80
3.80
3.80
3.80
3.80
3.80
3.80
3.80
3.80
3.80
3.80
3.80
3.80
3.80
3.80
3.80
3.80
4"
4"
4"
4"
4"
4"
4"
4"
4"
4"
4"
4"
4"
4"
4"
4"
4"
4"
4"
4"
4"
13083.80
13479.80
13479.84
12253.30
10031.10
14663.10
10067.70
12598.50
13065.88
9197.30
14947.00
10736.87
14489.90
16565.90
12698.40
13656.30
12502.40
15320.00
13769.00
10787.00
168
166
166
186
133
189
124
162
159
117
177
127
165
223
161
169
156
182
196
135
2.00
4.00
4.00
2.00
2.00
4.00
2.00
2.00
2.00
2.00
2.00
2.00
4.00
4.00
4.00
2.00
2.00
4.00
4.00
4.00
4/3/2010
4/4/2010
4/30/2010
5/1/2010
5/2/2010
5/3/2010
5/4/2010
5/30/2010
5/31/2010
6/1/2010
6/2/2010
6/3/2010
6/30/2010
7/1/2010
7/2/2010
7/3/2010
7/30/2010
7/31/2010
8/1/2010
8/2/2010
8/3/2010
8/30/2010
8/31/2010
9/1/2010
9/2/2010
9/3/2010
9/30/2010
10/1/2010
10/2/2010
10/3/2010
10/30/2010
10/31/2010
11/1/2010
Susan
Susan
Susan
Susan
Susan
Susan
Susan
Susan
Susan
Susan
Susan
Susan
Susan
Susan
Susan
Susan
Susan
Susan
Susan
Susan
Susan
Susan
Susan
Susan
Susan
Susan
Susan
Susan
Susan
Susan
Susan
Susan
Susan
11/2/2010
11/3/2010
11/30/2010
12/1/2010
12/2/2010
12/3/2010
12/4/2010
12/5/2010
12/6/2010
12/7/2010
12/31/2010
TOTAL
Susan
Susan
Susan
Susan
Susan
Susan
Susan
Susan
Susan
Susan
Susan
14947.00
242446.09
0.00
0.00
TOTAL
3261.00
58.00
Nota:
- El costo de material explosivo en mineral considerado en el presupuesto es de $ 0.1785, siendo el real promedio anual del 2010 de $ 0.5172. Casi 3 veces lo presupuestado y por lo tanto siempre e
FEBRERO
2/12/2010
2/11/2010
2/10/2010
2/9/2010
1/1/2010
2/8/2010
2/7/2010
0.2
2/6/2010
0.4
2/5/2010
0.6
2/4/2010
0.8
2/3/2010
0.6
0.5
0.4
0.3
0.2
0.1
0
2/2/2010
0.5
0.4
0.8
0.3
0.6
0.2
0.4
0.1
0.2
0
0
3/6/2010
3/7/2010
3/8/2010
3/9/2010
3/10/2010
3/11/2010
3/12/2010
3/13/2010
3/14/2010
3/15/2010
3/16/2010
3/17/2010
3/18/2010
3/19/2010
3/20/2010
3/21/2010
3/22/2010
3/23/2010
3/24/2010
3/25/2010
3/26/2010
3/27/2010
3/28/2010
3/29/2010
3/30/2010
3/31/2010
1/1/2010
BANCO 4900
BANCO 4905
BANCO 4910
1.00
0.80
0.60
0.40
BANCO 4915
MARZO
TONELAJE VOLADO
BANCO 4900
2/12/2010
2/11/2010
2/10/2010
2/9/2010
2/8/2010
2/7/2010
2/6/2010
2/5/2010
2/4/2010
2/3/2010
2/2/2010
0
Series1
TONELAJE VOLADO
1.20
15000.00
10000.00
5000.00
0.00
0.20
0.00
1/1/2010
BANCO 4905
ABRIL
3/6/2010
3/7/2010
3/8/2010
3/9/2010
3/10/2010
3/11/2010
3/12/2010
3/13/2010
3/14/2010
3/15/2010
3/16/2010
3/17/2010
3/18/2010
3/19/2010
3/20/2010
3/21/2010
3/22/2010
3/23/2010
3/24/2010
3/25/2010
3/26/2010
3/27/2010
3/28/2010
3/29/2010
3/30/2010
3/31/2010
Series1
TONELAJE VOLADO
TONELAJE VOLADO
20000.00
1.20
1.00
0.80
0.60
0.40
0.20
0.00
15000.00
10000.00
5000.00
0.00
Series1
Series2
Series3
Series4
MAYO
Series1
JUNIO
0.8
0.8
0.6
0.6
0.4
0.4
0.2
0.2
Series1
TONELAJE VOLADO
TONELAJE VOLADO
Series1
Series2
Series3
1.20
1.00
0.80
0.60
0.40
0.20
0.00
5/31/2010
5/29/2010
5/27/2010
5/25/2010
5/23/2010
5/21/2010
5/19/2010
5/17/2010
5/15/2010
5/13/2010
5/11/2010
5/9/2010
5/7/2010
5/5/2010
5/3/2010
5/1/2010
1.20
1.00
0.80
0.60
0.40
0.20
0.00
Series4
JULIO
Series1
AGOSTO
0.8
0.8
0.6
0.6
0.4
0.4
0.2
0.2
Series1
TONELAJE VOLADO
TONELAJE VOLADO
Series1
Series2
Series3
1.20
1.00
0.80
0.60
0.40
0.20
0.00
7/31/2010
7/29/2010
7/27/2010
7/25/2010
7/23/2010
7/21/2010
7/19/2010
7/17/2010
7/15/2010
7/13/2010
7/11/2010
7/9/2010
7/7/2010
7/5/2010
7/3/2010
7/1/2010
1.20
1.00
0.80
0.60
0.40
0.20
0.00
Series4
SETIEMBRE
Series1
OCTUBRE
0.8
0.8
0.6
0.6
0.4
0.4
0.2
0.2
Series1
TONELAJE VOLADO
TONELAJE VOLADO
1.20
1.00
0.80
0.60
0.40
0.20
0.00
Series1
Series2
Series3
9/29/2010
9/27/2010
9/25/2010
9/23/2010
9/21/2010
9/19/2010
9/17/2010
9/15/2010
9/13/2010
9/11/2010
9/9/2010
9/7/2010
9/5/2010
9/3/2010
9/1/2010
1.20
1.00
0.80
0.60
0.40
0.20
0.00
Series1
Series4
NOVIEMBRE
DICIEMBRE
0.8
0.8
0.6
0.6
0.4
0.4
0.2
0.2
Series1
TONELAJE VOLADO
TONELAJE VOLADO
1.20
1.00
0.80
0.60
0.40
0.20
0.00
1.20
1.00
0.80
0.60
0.40
0.20
0.00
Series1
Series2
Series3
Series4
Series1
169.00
172.00
189.00
188.00
133.00
191.00
124.00
162.00
159.00
117.00
177.00
127.00
165.00
204.00
161.00
169.00
156.00
182.00
170.00
135.00
4.00
8.00
8.00
4.00
4.00
8.00
4.00
4.00
4.00
4.00
4.00
4.00
8.00
8.00
8.00
4.00
4.00
8.00
8.00
8.00
0.179
670.00
300.00
300.00
300.00
300.00
350.00
300.00
300.00
250.00
300.00
350.00
350.00
350.00
350.00
300.00
300.00
300.00
450.00
350.00
200.00
Emulsin( 2.08Kg)
$
2.38
169.00
166.00
186.00
186.00
133.00
189.00
124.00
162.00
159.00
117.00
177.00
127.00
165.00
204.00
161.00
169.00
156.00
182.00
170.00
135.00
3.92
372.00
372.00
372.00
396.00
264.00
432.00
252.00
432.00
400.00
240.00
432.00
276.00
348.00
449.00
408.00
408.00
280.00
432.00
408.00
372.00
Anfo (25Kg)
$
FACTOR DE
POTENCIA
FACTOR DE CARGA
#DIV/0!
#DIV/0!
#DIV/0!
0.347717024
0.337435274
0.337879381
0.402298156
0.342835781
0.341350738
0.326426095
0.354975592
0.314154117
0.340784796
0.329608617
0.327113954
0.303545228
0.331712735
0.356103131
0.329469915
0.330272588
0.329840731
0.33042632
0.358233058
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.771931794
0.749106307
0.750092227
0.893101907
0.761095433
0.757798637
0.724665932
0.788045815
0.697422141
0.756542246
0.73173113
0.726192978
0.673870406
0.736402272
0.790548951
0.731423211
0.733205145
0.732246423
0.73354643
0.795277389
#DIV/0!
#DIV/0!
#DIV/0!
22.46
149.00
149.00
149.00
162.00
114.00
162.00
109.00
141.00
129.00
104.00
159.00
116.00
145.00
180.00
145.00
144.00
140.00
164.00
146.00
122.00
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
3250.00
116.00
6670.00
3237.00
7345.00
asi 3 veces lo presupuestado y por lo tanto siempre estaremos en perdida y si le agregamos la voladura secundaria supera lo esperado
MESES
2/27/2010
2/26/2010
2/25/2010
2/24/2010
2/23/2010
2/22/2010
2/21/2010
2/20/2010
2/19/2010
2/18/2010
2/17/2010
2/16/2010
2/15/2010
2/14/2010
2/13/2010
2/12/2010
2/11/2010
2829.00
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
Series1
TONELAJE VOLADO
BANCO 4905
BANCO 4910
BANCO 4915
2/26/2010
2/25/2010
2/24/2010
2/23/2010
2/22/2010
2/21/2010
2/20/2010
2/19/2010
2/18/2010
2/17/2010
2/16/2010
2/15/2010
2/14/2010
2/13/2010
2/12/2010
2/11/2010
Series1
TONELAJE VOLADO
Series1
Series2
Series3
Series4
Series1
TONELAJE VOLADO
Series2
Series3
Series4
Series1
TONELAJE VOLADO
Series2
Series3
Series4
Series1
TONELAJE VOLADO
Series2
Series3
Series4
Series1
TONELAJE VOLADO
Series2
Series3
Series4
CARGA
PROMEDIO POR DENSIDAD LINEAL
TALADRO
DE CARGA
Kg/Taladro
CARGA TOTAL DE
EXPLOSIVO
Kg
0
0
4549.46
4548.56
4554.56
4929.48
3439.02
5005.26
3286.36
4472.16
4104.7
3134.3
4926.66
3512.18
4398.34
5495.12
4521.94
4499.34
4129.2
5053.16
4549.64
3864.26
0
0
0
Por taladro de
pre corte
#DIV/0!
#DIV/0!
39.2
28
87.024
62.16
#REF!
#DIV/0!
27.08011905
27.40096386
27.43710843
26.50258065
25.85729323
26.48285714
26.50290323
27.60592593
25.81572327
26.78888889
27.83423729
27.65496063
26.65660606
24.64179372
28.08658385
26.62331361
26.46923077
27.76461538
23.21244898
28.62414815
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
7.126347118
7.210779962
7.220291693
6.974363328
6.804550851
6.969172932
6.974448217
7.264717349
6.793611387
7.049707602
7.324799286
7.277621218
7.014896332
6.484682558
7.391206277
7.00613516
6.965587045
7.306477733
6.108539205
7.532670565
#DIV/0!
#DIV/0!
#DIV/0!
39.2
39.2
39.2
39.2
39.2
39.2
39.2
39.2
39.2
39.2
39.2
39.2
39.2
39.2
39.2
39.2
39.2
39.2
39.2
39.2
39.2
0
0
0
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
87.024
87.024
87.024
87.024
87.024
87.024
87.024
87.024
87.024
87.024
87.024
87.024
87.024
87.024
87.024
87.024
87.024
87.024
87.024
87.024
87.024
0
0
0
62.16
62.16
62.16
62.16
62.16
62.16
62.16
62.16
62.16
62.16
62.16
62.16
62.16
62.16
62.16
62.16
62.16
62.16
62.16
62.16
62.16
0
0
0
0
6585.6
6507.2
6507.2
7291.2
5213.6
7408.8
4860.8
6350.4
6232.8
4586.4
6938.4
4978.4
6468
8741.6
6311.2
6624.8
6115.2
7134.4
7683.2
5292
0
0
0
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0
0
0
0
0
0
0
0
0
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#DIV/0!
#DIV/0!
#REF!
1243.20
127831.20
#REF!
TOTAL
Por taladro de
pre corte
TONELAJE TOTAL
ARRANCADO
COSTO POR
DISPARO
#REF!
#REF!
0.000
0
14620.032
14445.984
14445.984
16186.464
11574.192
16447.536
10790.976
14097.888
13836.816
10181.808
15403.248
11052.048
14358.96
19406.352
14010.864
14707.056
13575.744
15838.368
17056.704
11748.24
0
0
0
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.000
5,897.028
5,834.684
5,939.456
6,321.416
4,414.378
6,489.635
4,203.314
5,846.453
5,425.227
4,003.736
6,345.804
4,480.854
5,633.713
7,040.031
5,837.211
5,859.871
5,193.191
6,505.501
5,920.286
5,012.219
0.000
0.000
0.000
COSTO POR TN
#DIV/0!
#DIV/0!
0.450712194
0.432846452
0.440617663
0.515894951
0.440069165
0.442582769
0.417504932
0.464059467
0.415220921
0.435316473
0.424553703
0.417333376
0.388802752
0.42497124
0.459680794
0.429096563
0.415375523
0.42464107
0.429972111
0.464653657
#DIV/0!
#DIV/0!
#DIV/0!
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0
0
0
0
0
0
0
0
0
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#REF!
#REF!
0.000
#DIV/0!
283785.26
#REF!
#REF!
112204.01
#DIV/0!
BANCO
4900
13083.80
13479.80
13479.84
12253.30
10031.10
14663.10
10067.70
12598.50
13065.88
9197.30
14947.00
10736.87
14489.90
16565.90
12698.40
13656.30
12502.40
15320.00
13769.00
10787.00
Unid
CORDON DETONANTE
BOOSTER
EMULSION
ANFO
FANEL
FULMINANTE
GUIA DE SEGURIDAD
ENERO
FEBRERO
m
Unid
Unid
Bolsas
Unid
Unid
m
MARZO
4070
1895
4240
1643
1908
30
60
ABRIL
2600
1342
3105
1186
1342
28
56
0
0
0
0
0
0
0
4500
4000
3500
3000
2500
2000
1500
1000
500
0
ENERO
0
FEBRERO
MARZO
ABRIL
147604.19
109788.9
MAYO
0
JUNIO
0
100000
80000
60000
40000
20000
0
JUNIO
0
0
0
0
0
0
0
JULIO
0
0
0
0
0
0
0
AGOSTO
0
0
0
0
0
0
0
SEPTIEMBRE
0
0
0
0
0
0
0
OCTUBRE
0
0
0
0
0
0
0
NOVIEMBRE
0
0
0
0
0
0
0
CORDON DETONANTE m
BOOSTER Unid
EMULSION Unid
ANFO Bolsas
FANEL Unid
FULMINANTE Unid
GUIA DE SEGURIDAD m
JE TOTAL VOLADO
JULIO
AGOSTO
0
SEPTIEMBRE OCTUBRE
0
NOVIEMBRE
0
DICIEMBRE
0
0
0
0
0
0
0
0
ABRIL
MAYO
JUNIO
JULIO
AGOSTO
SEPTIEMBRE
OCTUBRE
NOVIEMBRE
DICIEMBRE
0
0
0
0
0
0
0
TOTAL
6,670.00
3,237.00
7,345.00
2,829.00
3,250.00
58.00
116.00
18,041.67
2,083.33
8,012.80
2,050.00
1,675.00
125.00
208.33
RESUMEN DEL CO
DIA
BANCO
TONEJATE A DISPARAR (TN)
TAJO
4900
1/1/2010
1/2/2010
1/31/2010
2/1/2010
2/3/2010
2/5/2010
2/6/2010
2/7/2010
2/8/2010
2/9/2010
2/10/2010
2/11/2010
2/12/2010
2/14/2010
2/15/2010
2/16/2010
2/18/2010
2/19/2010
2/20/2010
2/21/2010
2/22/2010
2/24/2010
2/26/2010
2/27/2010
2/28/2010
3/3/2010
3/5/2010
3/6/2010
3/7/2010
3/8/2010
3/10/2010
3/11/2010
3/12/2010
3/14/2010
3/16/2010
3/17/2010
3/20/2010
3/21/2010
3/22/2010
3/24/2010
Susan
Susan
Susan
Susan
Susan
Susan
Susan
Susan
Susan
Susan
Susan
Susan
Susan
Susan
Susan
Susan
Susan
Susan
Susan
Susan
Susan
Susan
Susan
Susan
Susan
Susan
Susan
Susan
Susan
Susan
Susan
Susan
Susan
Susan
Susan
Susan
Susan
Susan
Susan
Susan
4905
4910
4915
3/27/2010
3/28/2010
3/30/2010
3/31/2010
4/1/2010
4/2/2010
4/3/2010
4/30/2010
5/1/2010
5/2/2010
5/3/2010
5/31/2010
6/1/2010
6/2/2010
6/3/2010
6/30/2010
7/1/2010
7/2/2010
7/3/2010
7/31/2010
8/1/2010
8/2/2010
8/3/2010
8/31/2010
9/1/2010
9/2/2010
9/3/2010
9/30/2010
10/1/2010
10/2/2010
10/3/2010
10/30/2010
10/31/2010
11/1/2010
11/2/2010
11/3/2010
11/30/2010
12/1/2010
12/2/2010
12/3/2010
12/4/2010
12/5/2010
12/31/2010
Susan
Susan
Susan
Susan
Susan
Susan
Susan
Susan
Susan
Susan
Susan
Susan
Susan
Susan
Susan
Susan
Susan
Susan
Susan
Susan
Susan
Susan
Susan
Susan
Susan
Susan
Susan
Susan
Susan
Susan
Susan
Susan
Susan
Susan
Susan
Susan
Susan
Susan
Susan
Susan
Susan
Susan
Susan
TOTAL
CONSUMO DE EXPLOSIVO
0.00
0.00
0.00
0.00
Unid
FEBRERO
ENERO
m
Unid
Unid
m
0.00
0.00
0.00
0.00
MARZO
14590.00
1508.00
72.00
144.00
14750.00
1344.00
66.00
132.00
NOTA:
El consumo de emulsion y de cordon detonante durante los diferentes meses varia dependiendo de la cantidad de boloneria que t
16000
14000
12000
10000
8000
6000
4000
2000
0
ENERO
FEBRERO
MARZO
ABRIL
MAYO
JUNIO
NOTA:
Este cuadro nos da entender que en los diferentes meses habia mucha boloneria, despues de una voladura primaria
Detonadores
Nonel $
Guia de
Seguridad (m)
$
Cordon
Detonante (m)
$
0.15
3.36
0.13
0.179
8.00
8.00
4.00
8.00
4.00
8.00
4.00
8.00
4.00
8.00
4.00
8.00
8.00
8.00
8.00
4.00
8.00
4.00
8.00
8.00
4.00
8.00
8.00
8.00
4.00
8.00
8.00
8.00
8.00
8.00
8.00
4.00
8.00
8.00
12.00
8.00
8.00
1100.00
590.00
700.00
650.00
250.00
1200.00
825.00
735.00
790.00
750.00
500.00
750.00
1150.00
900.00
750.00
300.00
750.00
250.00
400.00
600.00
400.00
250.00
900.00
800.00
150.00
750.00
750.00
1000.00
1000.00
1050.00
950.00
550.00
950.00
900.00
1150.00
900.00
1050.00
4.00
4.00
2.00
4.00
2.00
4.00
2.00
4.00
2.00
4.00
2.00
4.00
4.00
4.00
4.00
2.00
4.00
2.00
4.00
4.00
2.00
4.00
4.00
4.00
2.00
4.00
4.00
4.00
4.00
4.00
4.00
2.00
4.00
4.00
6.00
4.00
4.00
Booster BM 450(0.3Kg) $
2.38
Emulsin(
2.08Kg)
$
3.92
84.00
60.00
48.00
60.00
48.00
120.00
72.00
72.00
60.00
72.00
60.00
84.00
96.00
120.00
72.00
56.00
60.00
60.00
48.00
48.00
48.00
60.00
72.00
72.00
12.00
84.00
96.00
84.00
84.00
84.00
72.00
60.00
84.00
84.00
120.00
84.00
84.00
Anfo (25Kg)
$
22.46
4.00
4.00
138.00
8.00
8.00
276.00
1150.00
750.00
29340.00
96.00
72.00
2852.00
MAYO
0.00
0.00
0.00
0.00
JUNIO
0.00
0.00
0.00
0.00
JULIO
0
0
0
0
AGOSTO
0
0
0
0
SEPTIEMBRE
0
0
0
0
OCTUBRE
0
0
0
0
0
0
0
0
a dependiendo de la cantidad de boloneria que tengamos despues de una voladura primaria, el consumo promedio de emulsion por cada voladura sec
JUNIO
JULIO
AGOSTO
SEPTIEMBRE
OCTUBRE
NOVIEMBRE
DICIEMBRE
FACTOR DE
CARGA
COSTO POR
DISPARO
0.00
0.00
0.00
527.70
342.44
314.19
353.16
233.80
686.81
430.68
415.42
377.35
418.10
325.54
465.18
583.72
633.22
418.10
274.12
371.02
280.88
261.42
297.14
260.60
281.70
444.90
427.03
74.70
465.18
512.26
509.84
509.84
518.77
453.83
334.47
500.91
491.98
678.70
491.98
518.77
COSTO POR
TN
583.72
418.10
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
16487.22
NOVIEMBRE DICIEMBRE
0
0
0
0
0
0
0
0
mo promedio de emulsion por cada voladura secuandaria son de 7 cajas que son 84 unidades de emulsion
1 m3
1.2m a 1.5m
0.26kg por m3
CORDON DETONANTE m
EMULSION Unid
FULMINANTE Unid
GUIA DE SEGURIDAD m
TONEJATE
A DISPARAR (TN)
TAJO
4900
4905
BURDEN
4910
4915
ESPACIA
MIENTO
LONGITUD
DE CARGA
DIAMETR
O DE
NUMERO DE TALADROS
TALADRO
Taladro de
Produccion
1/1/2010
Susan
1/2/2010
Susan
1/3/2010
Susan
1/31/2010
2/2/2010
2/3/2010
2/4/2010
2/7/2010
2/9/2010
2/13/2010
2/14/2010
2/17/2010
2/20/2010
2/22/2010
2/25/2010
2/27/2010
3/6/2010
3/9/2010
3/13/2010
3/15/2010
3/19/2010
Susan
Susan
Susan
Susan
Susan
Susan
Susan
Susan
Susan
Susan
Susan
Susan
Susan
Susan
Susan
Susan
Susan
Susan
3/23/2010
3/26/2010
3/29/2010
3/30/2010
3/31/2010
4/1/2010
4/2/2010
4/3/2010
4/4/2010
4/30/2010
5/1/2010
5/2/2010
5/3/2010
5/4/2010
5/30/2010
5/31/2010
6/1/2010
6/2/2010
6/3/2010
6/30/2010
7/1/2010
7/2/2010
7/3/2010
7/30/2010
7/31/2010
8/1/2010
8/2/2010
8/3/2010
8/30/2010
8/31/2010
9/1/2010
9/2/2010
9/3/2010
Susan
Susan
Susan
Susan
Susan
Susan
Susan
Susan
Susan
Susan
Susan
Susan
Susan
Susan
Susan
Susan
Susan
Susan
Susan
Susan
Susan
Susan
Susan
Susan
Susan
Susan
Susan
Susan
Susan
Susan
Susan
Susan
Susan
9/30/2010
10/1/2010
10/2/2010
10/3/2010
10/30/2010
10/31/2010
11/1/2010
11/2/2010
11/3/2010
11/30/2010
12/1/2010
12/2/2010
12/3/2010
12/4/2010
12/5/2010
12/6/2010
12/7/2010
12/31/2010
TOTAL
Susan
Susan
Susan
Susan
Susan
Susan
Susan
Susan
Susan
Susan
Susan
Susan
Susan
Susan
Susan
Susan
Susan
Susan
0.00
0.00
0.00
0.00
TOTAL
0.00
Nota:
- El costo de material explosivo en mineral considerado en el presupuesto es de $ 0.1785, siendo el real promedio anual del 2010 de $ 0.5172. Casi 3 veces lo presupuestado y por lo tan
FEBRERO
0.8
0.8
0.6
0.6
BANCO 4900
BANCO 4905
BANCO 4910
MARZO
1.20
1.00
0.80
0.60
0.40
0.20
0.00
0.4
0.2
0.2
0
0
BANCO 4915
ABRIL
1
1
0.8
0.8
0.6
0.6
2/5/2010
0.4
2/4/2010
0.6
2/4/2010
0.6
2/3/2010
0.8
2/3/2010
2/2/2010
2/2/2010
1/30/2010
1/31/2010
1/25/2010
1/26/2010
1/27/2010
1/28/2010
1/29/2010
1/24/2010
1/22/2010
1/23/2010
1/18/2010
1/19/2010
1/20/2010
1/21/2010
1/17/2010
1/12/2010
1/13/2010
1/14/2010
1/15/2010
1/16/2010
1/8/2010
1/9/2010
1/10/2010
1/11/2010
1/4/2010
1/5/2010
1/6/2010
1/7/2010
1/2/2010
1/3/2010
1/1/2010
0.8
Series1
TONELAJE VOLADO
1.20
1.00
0.80
0.60
0.40
0.20
0.00
Series1
Series2
Series3
MAYO
0.6
0.4
0.4
0.2
0.2
0
0
1.20
1.00
0.80
0.60
0.40
0.20
0.00
Series4
JUNIO
1
1
0.8
0.8
0.6
0.6
Series1
TONELAJE VOLADO
1.20
1.00
0.80
0.60
0.40
0.20
0.00
4/5/2010
4/4/2010
4/3/2010
4/2/2010
4/1/2010
3/31/2010
3/30/2010
3/29/2010
3/28/2010
3/27/2010
3/26/2010
3/25/2010
3/24/2010
3/23/2010
3/22/2010
3/21/2010
3/20/2010
3/19/2010
3/18/2010
3/17/2010
3/16/2010
3/15/2010
3/14/2010
3/13/2010
3/12/2010
3/11/2010
3/10/2010
3/9/2010
3/8/2010
3/7/2010
3/6/2010
0.6
Series1
Series2
Series3
JULIO
0.2
0
0
Series1
TONELAJE VOLADO
1.20
1.00
0.80
0.60
0.40
0.20
0.00
1.20
1.00
0.80
0.60
0.40
0.20
0.00
Series4
AGOSTO
1
1
0.8
0.8
0.6
0.6
6/5/2010
0.4
0.2
6/4/2010
0.4
6/3/2010
0.6
6/2/2010
6/1/2010
5/31/2010
5/30/2010
5/29/2010
5/28/2010
5/27/2010
5/26/2010
5/25/2010
5/24/2010
5/23/2010
5/22/2010
5/21/2010
5/20/2010
5/19/2010
5/18/2010
5/17/2010
5/16/2010
5/15/2010
5/14/2010
5/13/2010
5/12/2010
5/11/2010
5/10/2010
5/9/2010
5/8/2010
5/7/2010
5/6/2010
5/5/2010
5/4/2010
5/3/2010
5/2/2010
5/1/2010
0.6
Series1
Series2
Series3
SETIEMBRE
0.4
0.4
0.2
0.2
0
0
Series1
TONELAJE VOLADO
1.20
1.00
0.80
0.60
0.40
0.20
0.00
1.20
1.00
0.80
0.60
0.40
0.20
0.00
Series4
OCTUBRE
1
1
0.8
0.8
8/5/2010
0.6
8/4/2010
0.6
8/3/2010
0.8
8/2/2010
8/1/2010
7/31/2010
7/30/2010
7/29/2010
7/28/2010
7/27/2010
7/26/2010
7/25/2010
7/24/2010
7/23/2010
7/22/2010
7/21/2010
7/20/2010
7/19/2010
7/18/2010
7/17/2010
7/16/2010
7/15/2010
7/14/2010
7/13/2010
7/12/2010
7/11/2010
7/10/2010
7/9/2010
7/8/2010
7/7/2010
7/6/2010
7/5/2010
7/4/2010
7/3/2010
7/2/2010
7/1/2010
0.8
Series1
Series2
Series3
0.4
0.4
0.2
0.2
Series1
TONELAJE VOLADO
1.20
1.00
0.80
0.60
0.40
0.20
0.00
1.20
1.00
0.80
0.60
0.40
0.20
0.00
Series4
NOVIEMBRE
DICIEMBRE
1
1
0.8
0.8
10/5/2010
0.6
10/4/2010
0.6
10/3/2010
0.8
10/2/2010
10/1/2010
9/30/2010
9/29/2010
9/28/2010
9/27/2010
9/26/2010
9/25/2010
9/24/2010
9/23/2010
9/22/2010
9/21/2010
9/20/2010
9/19/2010
9/18/2010
9/17/2010
9/16/2010
9/15/2010
9/14/2010
9/13/2010
9/12/2010
9/11/2010
9/10/2010
9/9/2010
9/8/2010
9/7/2010
9/6/2010
9/5/2010
9/4/2010
9/3/2010
9/2/2010
9/1/2010
0.8
Series1
Series2
Series3
1.20
1.00
0.80
0.60
0.40
0.20
0.00
Series4
0.2
0.2
0
0
Series1
TONELAJE VOLADO
1.20
1.00
0.80
0.60
0.40
0.20
0.00
12/5/2010
0.4
12/4/2010
0.4
12/3/2010
0.6
12/2/2010
0.8
0.6
12/1/2010
11/30/2010
11/29/2010
11/28/2010
11/27/2010
11/26/2010
11/25/2010
11/24/2010
11/23/2010
11/22/2010
11/21/2010
11/20/2010
11/19/2010
11/18/2010
11/17/2010
11/16/2010
11/15/2010
11/14/2010
11/13/2010
11/12/2010
11/11/2010
11/10/2010
11/9/2010
11/8/2010
11/7/2010
11/6/2010
11/5/2010
11/4/2010
11/3/2010
11/2/2010
11/1/2010
0.8
RESUMEN DEL COSTO DE LOS EXPLOSIVOS POR TONELADA EN TAJO SUSAN - VOLADURA PRIMARIA
NUMERO DE TALADROS
Taladro de
Pre-corte
Fulminante Nro. 8
$
Detonadores
Nonel $
0.15
3.36
0.179
2.38
Emulsin( 2.08Kg)
$
3.92
Anfo (25Kg)
$
22.46
0.00
0.00
0.00
0.00
0.00
2. Casi 3 veces lo presupuestado y por lo tanto siempre estaremos en perdida y si le agregamos la voladura secundaria supera lo esperado
0.00
0.00
0.00
BANCO 4900
BANCO 4905
BANCO 4910
2/26/2010
2/25/2010
2/24/2010
2/23/2010
2/27/2010
2/26/2010
2/25/2010
2/24/2010
2/23/2010
2/22/2010
2/21/2010
2/22/2010
2/19/2010
2/18/2010
2/17/2010
2/16/2010
2/15/2010
2/14/2010
2/13/2010
2/12/2010
2/11/2010
2/10/2010
2/9/2010
2/8/2010
2/7/2010
2/6/2010
2/5/2010
2/20/2010
TONELAJE VOLADO
2/21/2010
2/20/2010
2/19/2010
2/18/2010
2/17/2010
2/16/2010
2/15/2010
2/14/2010
2/13/2010
2/12/2010
2/11/2010
2/10/2010
2/9/2010
2/8/2010
2/7/2010
2/6/2010
2/5/2010
2/4/2010
Series1
Series1
TONELAJE VOLADO
Series1
Series2
Series3
Series4
4/29/2010
4/28/2010
4/27/2010
4/26/2010
4/25/2010
4/24/2010
4/23/2010
4/22/2010
4/21/2010
4/20/2010
4/19/2010
4/18/2010
4/17/2010
4/16/2010
4/15/2010
4/14/2010
4/13/2010
4/12/2010
4/11/2010
4/10/2010
4/9/2010
4/8/2010
4/7/2010
4/6/2010
4/5/2010
Series1
TONELAJE VOLADO
Series1
Series2
Series3
Series4
6/29/2010
6/28/2010
6/27/2010
6/26/2010
6/25/2010
6/24/2010
6/23/2010
6/22/2010
6/21/2010
6/20/2010
6/19/2010
6/18/2010
6/17/2010
6/16/2010
6/15/2010
6/14/2010
6/13/2010
6/12/2010
6/11/2010
6/10/2010
6/9/2010
6/8/2010
6/7/2010
6/6/2010
6/5/2010
Series1
TONELAJE VOLADO
Series1
Series2
Series3
Series4
8/30/2010
8/29/2010
8/28/2010
8/27/2010
8/26/2010
8/25/2010
8/24/2010
8/23/2010
8/22/2010
8/21/2010
8/20/2010
8/19/2010
8/18/2010
8/17/2010
8/16/2010
8/15/2010
8/14/2010
8/13/2010
8/12/2010
8/11/2010
8/10/2010
8/9/2010
8/8/2010
8/7/2010
8/6/2010
8/5/2010
Series1
TONELAJE VOLADO
Series1
Series2
Series3
Series4
10/30/2010
10/29/2010
10/28/2010
10/27/2010
10/26/2010
10/25/2010
10/24/2010
10/23/2010
10/22/2010
10/21/2010
10/20/2010
10/19/2010
10/18/2010
10/17/2010
10/16/2010
10/15/2010
10/14/2010
10/13/2010
10/12/2010
10/11/2010
10/10/2010
10/9/2010
10/8/2010
10/7/2010
10/6/2010
10/5/2010
Series1
TONELAJE VOLADO
Series1
Series2
Series3
Series4
12/31/2010
12/30/2010
12/29/2010
12/28/2010
12/27/2010
12/26/2010
12/25/2010
12/24/2010
12/23/2010
12/22/2010
12/21/2010
12/20/2010
12/19/2010
12/18/2010
12/17/2010
12/16/2010
12/15/2010
12/14/2010
12/13/2010
12/12/2010
12/11/2010
12/10/2010
12/9/2010
12/8/2010
12/7/2010
12/6/2010
12/5/2010
FACTOR DE
POTENCIA
FACTOR DE CARGA
CARGA
PROMEDIO POR DENSIDAD LINEAL
TALADRO
DE CARGA
Kg/Taladro
CARGA TOTAL DE
EXPLOSIVO
Kg
Por Taladro de
produccion
Taladro de
produccion
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
28
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
28
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
28
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
TOTAL
Por taladro de
pre corte
Taladro de
produccion
COSTO POR
DISPARO
COSTO POR TN
Por taladro de
pre corte
62.16
0.000
#DIV/0!
62.16
0.000
#DIV/0!
62.16
0.000
#DIV/0!
62.16
62.16
62.16
62.16
62.16
62.16
62.16
62.16
62.16
62.16
62.16
62.16
62.16
62.16
62.16
62.16
62.16
62.16
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
62.16
62.16
62.16
62.16
62.16
62.16
62.16
62.16
62.16
62.16
62.16
62.16
62.16
62.16
62.16
62.16
62.16
62.16
62.16
62.16
62.16
62.16
62.16
62.16
62.16
62.16
62.16
62.16
62.16
62.16
62.16
62.16
62.16
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
62.16
62.16
62.16
62.16
62.16
62.16
62.16
62.16
62.16
62.16
62.16
62.16
62.16
62.16
62.16
62.16
62.16
62.16
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
4226.88
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
RESUMEN DEL CO
DIA
BANCO
TONEJATE A DISPARAR (TN)
TAJO
4900
1/1/2010
1/2/2010
1/31/2010
2/1/2010
2/3/2010
2/5/2010
2/6/2010
2/7/2010
2/8/2010
2/9/2010
2/10/2010
2/11/2010
2/12/2010
2/14/2010
2/15/2010
2/16/2010
2/18/2010
2/19/2010
2/20/2010
2/21/2010
2/22/2010
2/24/2010
2/26/2010
2/27/2010
2/28/2010
3/3/2010
3/5/2010
3/6/2010
3/7/2010
3/8/2010
3/10/2010
3/11/2010
3/12/2010
3/14/2010
3/16/2010
3/17/2010
3/20/2010
3/21/2010
3/22/2010
3/24/2010
Diana
Diana
Diana
Diana
Diana
Diana
Diana
Diana
Diana
Diana
Diana
Diana
Diana
Diana
Diana
Diana
Diana
Diana
Diana
Diana
Diana
Diana
Diana
Diana
Diana
Diana
Diana
Diana
Diana
Diana
Diana
Diana
Diana
Diana
Diana
Diana
Diana
Diana
Diana
Diana
4905
4910
4915
3/27/2010
3/28/2010
3/29/2010
3/30/2010
3/31/2010
4/1/2010
4/2/2010
4/3/2010
4/30/2010
5/1/2010
5/2/2010
5/3/2010
5/31/2010
6/1/2010
6/2/2010
6/3/2010
6/30/2010
7/1/2010
7/2/2010
7/3/2010
7/31/2010
8/1/2010
8/2/2010
8/3/2010
8/31/2010
9/1/2010
9/2/2010
9/3/2010
9/30/2010
10/1/2010
10/2/2010
10/3/2010
10/30/2010
10/31/2010
11/1/2010
11/2/2010
11/3/2010
11/30/2010
12/1/2010
12/2/2010
12/3/2010
12/4/2010
12/5/2010
12/31/2010
Diana
Diana
Diana
Diana
Diana
Diana
Diana
Diana
Diana
Diana
Diana
Diana
Diana
Diana
Diana
Diana
Diana
Diana
Diana
Diana
Diana
Diana
Diana
Diana
Diana
Diana
Diana
Diana
Diana
Diana
Diana
Diana
Diana
Diana
Diana
Diana
Diana
Diana
Diana
Diana
Diana
Diana
Diana
Diana
TOTAL
0.00
0.00
0.00
0.00
CONSUMO DE EXPLOSIVO
Unid
FEBRERO
ENERO
m
Unid
Unid
m
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
MARZO
0.00
0.00
0.00
0.00
El consumo de emulsion y de cordon detonante durante los diferentes meses varia dependiendo de la cantidad de boloneria que t
1
0.9
0.8
0.7
0.6
0.5
0.4
0.3
0.2
0.1
0
ENERO
FEBRERO
MARZO
ABRIL
MAYO
JUNIO
Este cuadro nos da entender que en los diferentes meses habia mucha boloneria, despues de una voladura primaria
Detonadores
Nonel $
Guia de
Seguridad (m)
$
Cordon
Detonante (m)
$
0.15
3.36
0.13
0.179
Booster BM 450(0.3Kg) $
2.38
Emulsin(
2.08Kg)
$
3.92
Anfo (25Kg)
$
22.46
0.00
0.00
0.00
0.00
MAYO
0.00
0.00
0.00
0.00
JUNIO
0.00
0.00
0.00
0.00
JULIO
0
0
0
0
AGOSTO
0
0
0
0
SEPTIEMBRE
0
0
0
0
OCTUBRE
0
0
0
0
0
0
0
0
a dependiendo de la cantidad de boloneria que tengamos despues de una voladura primaria, el consumo promedio de emulsion por cada voladura sec
JUNIO
JULIO
AGOSTO
SEPTIEMBRE
OCTUBRE
NOVIEMBRE
DICIEMBRE
FACTOR DE
CARGA
COSTO POR
DISPARO
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
COSTO POR
TN
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
NOVIEMBRE DICIEMBRE
0
0
0
0
0
0
0
0
mo promedio de emulsion por cada voladura secuandaria son de 7 cajas que son 84 unidades de emulsion
CORDON DETONANTE m
EMULSION Unid
FULMINANTE Unid
GUIA DE SEGURIDAD m