ZINC (Zn)

OC
1
2
3
4
5
6
7
8
9

FECHA

1891 8/18/2012
1956 9/14/2012
2033 9/25/2023
2143 10/23/2012
2215 11/9/2012
2282 11/29/2012
2357 12/17/2012
2430
1/9/2013
2513 1/24/2013

Kg

Soles/kg (sin IGV)

2020
2067
2060
2090
2019
2070
2052
2035
2029

5.8596
5.8953
6.1992
6.1577
5.9944
6.1948
6.1776
6.2330
6.1787
minimo (S/kg)
maximo (S/kg)
Variacion (S/kg)

Soles/kg (con IGV)

6.9143
6.9565
7.3151
7.2661
7.0734
7.3099
7.2896
7.3549
7.2909
6.9143
7.3549
0.4406

7.4000
7.3500
7.3000
7.2500
7.2000
7.1500
7.1000
7.0500
7.0000
6.9500
6.9000
6.8500
0

Precio Historico de Zinc (Zn)

10

OC
1
2
3
4
5
6
7
8
9
10
11
12
13
14

1845
1906
1953
1992
2046
2094
2134
2187
2243
2288
2348
2395
2556
2578

Fecha
Litros (L)
8/8/2012
400
8/18/2012
400
9/3/2012
400
9/14/2012
400
9/25/2012
400
10/6/2012
400
10/18/2012
400
10/30/2012
400
11/16/2012
400
11/29/2012
400
12/11/2012
400
12/27/2012
600
1/31/2013
200
1/31/2013
30

Soles/L (sin IGV)

Soles/L (con IGV)

1.95
1.95
1.95
1.95
1.95
1.95
2.05
2.05
2.05
2.05
2.05
2.05
2.10
3.08

2.30
2.30
2.30
2.30
2.30
2.30
2.42
2.42
2.42
2.42
2.42
2.42
2.48
3.63

minimo (Soles/L)
maximo (Soles/L)

2.30
2.48

Precio Historico del Acido Clorhidrico

(HCl)
Soles/L (con IGV)

2.60
2.50
2.40
2.30
2.20
2.10
2.00
0

8
Compras

10

12

14

LUNES 04/02/2013
H1 (cm)
84
H2 (cm)
55
Vcilindro(L)
224.55
Pcilindro(S/)
247.8
Precio(S/./L)
1.1035
H(cm)
29.0000
V(L)
197.200
Costo (S/.)
217.618

MARTES 04/02/2013
H1 (cm)
84
H2 (cm)
55
Vcilindro(L)
224.55
Pcilindro(S/)
247.8
Precio(S/./L)
1.1035
H(cm)
29.0000
V(L)
197.200
Costo (S/.)
217.618

MIERCOLES 04/02/2013
H1 (cm)
84
H2 (cm)
55
Vcilindro(L)
224.55
Pcilindro(S/)
247.8
Precio(S/./L)
1.1035
H(cm)
29.0000
V(L)
197.200
Costo (S/.)
217.618

JUEVES 04/02/2013
H1 (cm)
84
H2 (cm)
55
Vcilindro(L)
224.55
Pcilindro(S/)
247.8
Precio(S/./L)
1.1035
H(cm)
29.0000
V(L)
197.200
Costo (S/.)
217.618

VIERNES 04/02/2013
H1 (cm)
84
H2 (cm)
55
Vcilindro(L)
224.55
Pcilindro(S/)
247.8
Precio(S/./L)
1.1035
H(cm)
29.0000
V(L)
197.200
Costo (S/.)
217.618

SABADO 04/02/2013
H1 (cm)
84
H2 (cm)
55
Vcilindro(L)
224.55
Pcilindro(S/)
247.8
Precio(S/./L)
1.1035
H(cm)
29.0000
V(L)
197.200
Costo (S/.)
217.618

DOMINGO 04/02/2013
H1 (cm)
H2 (cm)
Vcilindro(L)
Pcilindro(S/)
Precio(S/./L)
H(cm)
V(L)
Costo (S/.)

DOMINGO 04/02/2013
84
55
224.55
247.8
1.1035
29.0000
197.200
217.618

1 5/30/2012
2 6/30/2012
3 7/30/2012
4 8/30/2012
5 9/30/2012
6 10/30/2012
7 11/30/2012
8 12/30/2012
9 1/30/2013

CENIZA (Kg) PRECIO (S/kg) TOTAL (Soles) DROSS (kg) PRECIO (S/kg)
958
3.0
2874
223
4
698
3.0
2094
258
4
855
3.0
2565
240
4
830
2.9
2407
350
3.8
721
2.7
1946.7
289
3.7
871
2.7
2351.7
555
3.7
768
2.7
2073.6
370
3.7
946
2.7
2554.2
614
3.7
961
2.7
2594.7
331
3.7
promedio
factor

Dias/mes
Kg MN/dia
Kg MN/mes

26
1200
31200

Kg Ceniza/mes
kg Ceniza/kg MN

845.33 promedio
0.0271 factor

kg Dross/mes
kg Dross/kg MN

TOTAL (Soles) TOTAL(Soles)

892
3766
1032
3126
960
3525
1330
3737
1069.3
3016
2053.5
4405.2
1369
3442.6
2271.8
4826
1224.7
3819.4
358.89
0.0115

1
2
3
4
5
6
7
8
9

5/30/2012
6/30/2012
7/30/2012
8/30/2012
9/30/2012
10/30/2012
11/30/2012
12/30/2012
1/30/2013

CENIZA (Kg)
PRECIO (S/kg) TOTAL (Soles) DROSS (kg) PRECIO (S/kg)
958
3.0
2874
223
4
698
3.0
2094
258
4
855
3.0
2565
240
4
830
2.9
2407
350
3.8
721
2.7
1946.7
289
3.7
871
2.7
2351.7
555
3.7
768
2.7
2073.6
370
3.7
946
2.7
2554.2
614
3.7
961
2.7
2594.7
331
3.7
promedio
factor

Dias/mes
Kg MN/dia
Kg MN/mes

26
1200
31200

Kg Ceniza/mes
kg Ceniza/kg MN

845.33 promedio
0.0271 factor

kg Dross/mes
kg Dross/kg MN

CENIZA - DROSS
1200
1000
800

Kg

TOTAL (Soles) TOTAL(Soles)

892
3766
1032
3126
960
3525
1330
3737
1069.3
3016
2053.5
4405.2
1369
3442.6
2271.8
4826
1224.7
3819.4

600
400
200
0
0

358.89
0.0115

6
MESES

DROSS

CENIZA
DROSS

10

Estado

T(K)
50
100
150
200
250
300
400
500
600
800
1000

Solido
Liquido

Estado
Solido
Liquido
T( C )

T(C)
Densidad (kg/m3)
-223.15
7280
-173.15
7260
-123.15
7230
-73.15
7200
-23.15
7170
26.85
7135
126.85
7070
226.85
7000
326.85
6935
526.85
6430
726.85
6260

T(C)
326.85
526.85
726.85
544.54

549.3
344.6
379.8
820.9
663.8
540.6
549.83

407.8
440
710.3
489.3
835.9
594.1
579.57

Densidad (kg/m3) Densidad E (kg/m3)

6935
6936.338
6430
6433.466
6260
6266.594
Densidad (kg/m3)

6405.16

TEMPERATURAS ( C )
496.8
613.9
608.8
862.2
490
336.5
514.4
770.5
623.6
603.5
554.5
512.5
548.02
616.52
T promedio ( C )

Densidad vs Temperatura
7200
y = 6E-06x3 - 0.0076x2 + 1.136x + 7084.4
R = 0.9833

7000
6800
6600
6400
6200
0

100

200

300

400

500

600

700

6350.030

497.0
379.5
427.9
453.5
442.9
371.8
428.77
544.54

Densidad (kg/m3)

Densidad vs Temperatura
7000
6900
6800
6700
6600
6500
6400
6300
6200

y = 0.0042x2 - 6.0999x + 8481.4

R = 1

300

350

400

450

500

550

T(C)

600

650

700

+ 1.136x + 7084.4

800

6.0999x + 8481.4

750

lunes 04/02/13
Zinc
Acido
Combustible
Energia
Personal
Ceniza
Dross
Total
Venta
Utilidad
Martes 05/02/13
Zinc
Acido
Combustible
Energia
Personal
Ceniza
Dross
Total
Venta
Utilidad
Miercoles 06/02/13
Zinc
Acido
Combustible
Energia
Personal
Ceniza
Dross
Total
Venta
Utilidad
Jueves 07/02/13
Zinc
Acido
Combustible
Energia
Personal
Ceniza
Dross
Total

lunes 04/02/2013
(Zn)
S/.
(HCl)
S/.
(R-500) S/.
(EE)
S/.
(PE)
S/.
(CENIZA) S/.
(DROSS) S/.
Total Costo S/.
Total Venta S/.
Utilidad S/.

Material Negro (kg)

1233.5

Material Galvanizado (kg)

1333.25

Nivel Inicial (cm)

Lectura inicial (kwh)
Numero Oficiales

84
30
3

Nivel Final (cm)

Lectura final (kwh)
Numero de ayudantes

72
12
2

Material Negro (kg)

1233.5

Precio ($/kg)

0.54

Martes 05/02/2013
(Zn)
S/.
(HCl)
S/.
(R-500) S/.
(EE)
S/.
(PE)
S/.
(CENIZA) S/.
(DROSS) S/.
Total Costo S/.
Total Venta S/.
Utilidad S/.

Material Negro (kg)

1299.1

Material Galvanizado (kg)

1423.4

Nivel Inicial (cm)

Lectura inicial (kwh)
Numero Oficiales

72
30
3

Nivel Final (cm)

Lectura final (kwh)
Numero de ayudantes

55
12
2

Material Negro (kg)

1299.1

Precio ($/kg)

0.59

Miercoles 06/02/2013
(Zn)
S/.
(HCl)
S/.
(R-500) S/.
(EE)
S/.
(PE)
S/.
(CENIZA) S/.
(DROSS) S/.
Total Costo S/.
Total Venta S/.
Utilidad S/.

Material Negro (kg)

1926.6

Material Galvanizado (kg)

2036.4

Nivel Inicial (cm)

Lectura inicial (kwh)
Numero Oficiales

55
30
3

Nivel Final (cm)

Lectura final (kwh)
Numero de ayudantes

35
12
2

Material Negro (kg)

1926.6

Precio ($/kg)

0.59

Jueves 07/02/2013
(Zn)
S/.
(HCl)
S/.
(R-500) S/.
(EE)
S/.
(PE)
S/.
(CENIZA) S/.
(DROSS) S/.
Total Costo S/.

Material Negro (kg)

1377.7

Material Galvanizado (kg)

1496.66

Nivel Inicial (cm)

Lectura inicial (kwh)
Numero Oficiales

88
30
3

Nivel Final (cm)

Lectura final (kwh)
Numero de ayudantes

69
12
2

Venta
Utilidad

Total Venta S/. Material Negro (kg)

Utilidad S/.

1377.7

Precio ($/kg)

0.59

Viernes 08/02/13
Zinc
Acido
Combustible
Energia
Personal
Ceniza
Dross
Total
Venta
Utilidad

(Zn)
S/.
(HCl)
S/.
(R-500) S/.
(EE)
S/.
(PE)
S/.
(CENIZA) S/.
(DROSS) S/.
Total Costo S/.
Total Venta S/.
Utilidad S/.

Material Negro (kg)

1299.1

Material Galvanizado (kg)

Viernes 08/02/2013
1423.4

Nivel Inicial (cm)

Lectura inicial (kwh)
Numero Oficiales

72
30
3

Nivel Final (cm)

Lectura final (kwh)
Numero de ayudantes

55
12
2

Material Negro (kg)

1299.1

Precio ($/kg)

0.59

Sabado 09/02/13
Zinc
Acido
Combustible
Energia
Personal
Ceniza
Dross
Total
Venta
Utilidad
Domingo 10/02/13
Zinc
Acido
Combustible
Energia
Personal
Ceniza
Dross
Total
Venta
Utilidad

(Zn)
S/.
(HCl)
S/.
(R-500) S/.
(EE)
S/.
(PE)
S/.
(CENIZA) S/.
(DROSS) S/.
Total Costo S/.
Total Venta S/.
Utilidad S/.

(Zn)
S/.
(HCl)
S/.
(R-500) S/.
(EE)
S/.
(PE)
S/.
(CENIZA) S/.
(DROSS) S/.
Total Costo S/.
Total Venta S/.
Utilidad S/.

Material Negro (kg)

1299.1

Material Galvanizado (kg)

Sabado 08/02/2013
1423.4

Nivel Inicial (cm)

Lectura inicial (kwh)
Numero Oficiales

72
30
3

Nivel Final (cm)

Lectura final (kwh)
Numero de ayudantes

55
12
2

Material Negro (kg)

1299.1

Precio ($/kg)

0.59

Material Negro (kg)

1299.1

Material Galvanizado (kg)

Domingo 09/02/2013
1423.4

Nivel Inicial (cm)

Lectura inicial (kwh)
Numero Oficiales

72
30
3

Nivel Final (cm)

Lectura final (kwh)
Numero de ayudantes

55
12
2

Material Negro (kg)

1299.1

Precio ($/kg)

0.59

lunes 04/02/2013
Zn gastado(kg)
HCl gastado (L)
R500 gastado (L)
EE gastado(kwh)
Costo Oficial/dia
Ceniza formada(kg)
Dross formado (kg)

99.75
26.666
81.6
18
43.333
32.03
11.03

Precio (S/kg)
Precio (S/L)
Precio (S/L)
Precio(S/Kw)
Ayudante/dia
Precio (S/kg)
Precio (S/kg)

7.29
2.48
1.1035
0.3
33.333
2.7
3.7

Costo (S)
Costo (S)
Costo (S)
Costo (S)
Costo (S)
Costo (S)
Costo (S)

TC (S/./$)

2.6

Precio (S/kg)
Utilidad (S/kg)

1.404
0.6272

727.1775
66.13168
90.0456
5.4
196.665
-86.481
-40.811
958.12778
Venta (S)
1731.834
Utilidad (S) 773.70622

Zn gastado(kg)
HCl gastado (L)
R500 gastado (L)
EE gastado(kwh)
Oficial(S/dia)
Ceniza formada(kg)
Dross formado (kg)

124.3
26.666
115.6
18
43.333
32.03
11.03

Precio (S/kg)
Precio (S/L)
Precio (S/L)
Precio(S/Kwh)
Ayudante(S/dia)
Precio (S/kg)
Precio (S/kg)

7.29
2.48
1.1035
0.3
33.333
2.7
3.7

Costo (S)
Costo (S)
Costo (S)
Costo (S)
Costo (S)
Costo (S)
Costo (S)

TC (S/./$)

2.6

Precio (S/kg)
Utilidad (S/kg)

1.534
0.6298

906.147
66.13168
127.5646
5.4
196.665
-86.481
-40.811
1174.61628
Venta (S)
1992.8194
Utilidad (S) 818.20312

Zn gastado(kg)
HCl gastado (L)
R500 gastado (L)
EE gastado(kwh)
Oficial/dia
Ceniza formada(kg)
Dross formado (kg)

109.8
26.666
136
18
43.333
32.03
11.03

Precio (S/kg)
Precio (S/L)
Precio (S/L)
Precio(S/Kw)
Ayudante/dia
Precio (S/kg)
Precio (S/kg)

7.29
2.48
1.1035
0.3
33.333
2.7
3.7

Costo (S)
Costo (S)
Costo (S)
Costo (S)
Costo (S)
Costo (S)
Costo (S)

TC (S/./$)

2.6

Precio (S/kg)
Utilidad (S/kg)

1.534
0.9675

800.442
66.13168
150.076
5.4
196.665
-86.481
-40.811
1091.42268
Venta (S)
2955.4044
Utilidad (S) 1863.98172

118.96
26.666
129.2
18
43.333
32.03
11.03

Precio (S/kg)
Precio (S/L)
Precio (S/L)
Precio(S/Kw)
Ayudante/dia
Precio (S/kg)
Precio (S/kg)

7.29
2.48
1.1035
0.3
33.333
2.7
3.7

Costo (S)
Costo (S)
Costo (S)
Costo (S)
Costo (S)
Costo (S)
Costo (S)

Martes 05/02/2013

Miercoles 06/02/2013

Jueves 07/02/2013
Zn gastado(kg)
HCl gastado (L)
R500 gastado (L)
EE gastado(kwh)
Oficial/dia
Ceniza formada(kg)
Dross formado (kg)

867.2184
66.13168
142.5722
5.4
196.665
-86.481
-40.811
1150.69528

Lunes
Martes
Miercoles
Jueves
Viernes
Sabado
Domingo

TC (S/./$)

Viernes 08/02/2013
Zn gastado(kg)
HCl gastado (L)
R500 gastado (L)
EE gastado(kwh)
Oficial/dia
Ceniza formada(kg)
Dross formado (kg)
TC (S/./$)

Sabado 08/02/2013
Zn gastado(kg)
HCl gastado (L)
R500 gastado (L)
EE gastado(kwh)
Oficial/dia
Ceniza formada(kg)
Dross formado (kg)
TC (S/./$)

Domingo 09/02/2013
Zn gastado(kg)
HCl gastado (L)
R500 gastado (L)
EE gastado(kwh)
Oficial/dia
Ceniza formada(kg)
Dross formado (kg)
TC (S/./$)

2.6

Precio (S/kg)
Utilidad (S/kg)

1.534
0.6988

Venta (S)
2113.3918
Utilidad (S) 962.69652

124.3
26.666
115.6
18
43.333
32.03
11.03

Precio (S/kg)
Precio (S/L)
Precio (S/L)
Precio(S/Kw)
Ayudante/dia
Precio (S/kg)
Precio (S/kg)

7.29
2.48
1.1035
0.3
33.333
2.7
3.7

Costo (S)
Costo (S)
Costo (S)
Costo (S)
Costo (S)
Costo (S)
Costo (S)

2.6

Precio (S/kg)
Utilidad (S/kg)

1.534
0.6298

906.147
66.13168
127.5646
5.4
196.665
-86.481
-40.811
1174.61628
Venta (S)
1992.8194
Utilidad (S) 818.20312

124.3
26.666
115.6
18
43.333
32.03
11.03

Precio (S/kg)
Precio (S/L)
Precio (S/L)
Precio(S/Kw)
Ayudante/dia
Precio (S/kg)
Precio (S/kg)

7.29
2.48
1.1035
0.3
33.333
2.7
3.7

Costo (S)
Costo (S)
Costo (S)
Costo (S)
Costo (S)
Costo (S)
Costo (S)

2.6

Precio (S/kg)
Utilidad (S/kg)

1.534
0.6298

906.147
66.13168
127.5646
5.4
196.665
-86.481
-40.811
1174.61628
Venta (S)
1992.8194
Utilidad (S) 818.20312

124.3
26.666
115.6
18
43.333
32.03
11.03

Precio (S/kg)
Precio (S/L)
Precio (S/L)
Precio(S/Kw)
Ayudante/dia
Precio (S/kg)
Precio (S/kg)

7.29
2.48
1.1035
0.3
33.333
2.7
3.7

Costo (S)
Costo (S)
Costo (S)
Costo (S)
Costo (S)
Costo (S)
Costo (S)

2.6

Precio (S/kg)
Utilidad (S/kg)

1.534
0.6298

906.147
66.13168
127.5646
5.4
196.665
-86.481
-40.811
1174.61628
Venta (S)
1992.8194
Utilidad (S) 818.20312

FECHA
2/4/2013
2/5/2013
2/6/2013
2/7/2013
2/8/2013
2/9/2013
2/10/2013

MN (kg)
1233.50
1299.10
1926.60
1377.70
1299.10
1299.10
1299.10

Zinc g(kg)
99.75
124.3
109.8
118.96

kg Zinc/ton MN
80.87
95.68
56.99
86.35
0.00
0.00
0.00

HCl g(L)
26.67
26.67
26.67
26.67
26.67
26.67
26.67

L -HCl /ton MN R500 g (L)

21.618
81.6
20.527
115.6
13.841
136
19.355
129.2
20.527
115.6
20.527
115.6
20.527
115.6

L-R500/tonMN
EE g(KWh)
KWh EE/ton MN PE g (NUM)
66.15
18
14.59262262
88.98
18
13.85574629
70.59
18
9.342883837
93.78
18
13.06525368
88.98
18
13.85574629
88.98
18
13.85574629
88.98
18
13.85574629

5
5
5
5
5
5
5

NUM PE/ton MN
4.1
3.8
2.6
3.6
3.8
3.8
3.8

Ceniza f(kg)
32.03
32.03
32.03
32.03
32.03
32.03
32.03

kg Ceniza/ton MN
Dross f(kg) kg Dross/ton MN
25.97
11.03
8.942
24.66
11.03
8.490
16.63
11.03
5.725
23.25
11.03
8.006
24.66
11.03
8.490
24.66
11.03
8.490
24.66
11.03
8.490

Costo op(S/.)
Costo op(S/kg)
Venta (S/.)
958.12778
0.776755395
1731.834
1174.61628
0.904176953
1992.8194
1091.42268
0.566501962
2955.4044
1150.69528
0.835229208
2113.3918
1174.61628
0.904176953
1992.8194
1174.61628
0.904176953
1992.8194
1174.61628
0.904176953
1992.8194

Venta (S/kg) Utilidad (S) Utilidad (S/kg)

1.404
773.71
0.63
1.534
818.20
0.63
1.534
1863.98
0.97
1.534
962.70
0.70
1.534
818.20
0.63
1.534
818.20
0.63
1.534
818.20
0.63

ITEM
1
2
3
4
5
6
7
8
9
10

COD
DESCRIPCION
10017 Enlace metalico 5mmx254mmx75mm
Abrazadera p/pastoral simple 5mmx51mmx150mm
1625 Perno ojo cuerpo 14mm con tuerca segn muestra
Perno ojal abierto16mmx200mm
Tubo cuadrado 38mmx38mmx3mmx3000mm

Total

ITEM
1
2
3
4
5
6
7
8
9
10

COD
1625
7758
5515
10885
330
6835

COD
6835
1257
330
6520

607

MIERCOLES 06/02/2013
DESCRIPCION
U
Varilla de anclaje de 16mmx2400mm
327
Pistola de fierro
45
Varilla de anclaje de 16mmx1800mm
172
Abrazadera p/pastoral simple 5mmx38mmx125mm
190
Escalin paso 3/4 c/p pato
101
Varilla 16mmx400mm
18

Total

ITEM
1

1995

MARTES 05/02/2013
DESCRIPCION
U
Perno ojo cuerpo 14mm con tuerca segn muestra
574
Abrazadera p/pastoral simple 5mmx38mmx245mm
32
Contrapunta 51mmx100mmC/A 5mmx100mmx195
1
Abrazadera p/past doble 51mmx5mmx150mm
40
Abrazadera p/pastoral simple 5mmx38mmx125mm
819
Varilla de anclaje de 16mmx24mm
140

Total

ITEM
1
2
3
4
5
6
7
8
9
10

LUNES 04/02/2013
U
795
467
733
45
10

COD
DESCRIPCION
1257 Varilla de anclaje de 16mmx1800mm

544
JUEVES 07/02/2013
U
280

2
3
4
5
6
7
8
9
10

10886
492
330
499
10881
330

Abraza triple 5mmx51mmx150mm

Abraza p/retenida 5mmx51mmx125mm
Abraza p/pastoral simple 5mmx51mmx125mm
Abraza p/retenida 5mmx51mmx185mm
Perfil U 4.5mmx2 1/2"x4"x4000mm
Abraza p/pastoral simple 5mmx51mmx125mm
Abrazadera p/past simple 5mmx50mmx150mm
Abrazadera p/past simple 6.4mmx75mmx160mm
Total

ITEM
1
2
3
4
5
6
7
8
9
10
11
12

ITEM
1
2
3
4
5
6
7
8
9
10

COD
3250
1108
10893
1109

COD

DESCRIPCION
Adaptador Grillete t/recto 1/2"
Perno Doble Armado 16mmx610mm
Perno Doble Armado 16mmx635mm
Perno Doble Armado 16mmx660mm
Pistola de Fierro p/2p
Abrazadera p/pastoral simple5mmx38mmx 120mm
Angulo 1/4"x2.1/2" x 2000mm
Cruceta 1/4"x2.1/2"x2700mm c/4dados
Cruceta 1/4"x2.1/2"x2000mm c/3dados
Cruceta 1/4"x2.1/2"x1500mm c/3dados
Varilla maquinada de 16mm/200mm
Varilla maquinada de 19mm/600mm
Total

30
32
6
2
6
609
8
6
342
VIERNES 08/02/2013
U
3500
120
30
10
100
495
2
3
3
3
6
12
3650
SABADO 09/02/2013
U

DESCRIPCION

Total

ITEM
1
2
3
4

COD

DESCRIPCION

DOMINGO 10/02/2013
U

5
6
7
8
9
10
Total

S 04/02/2013

TC(S/./$)
kg/UN
0.65
0.75
0.50
0.50
8.25

Kg/UG
0.7
0.8
0.55
0.55
9.25

KgN
516.75
350.25
366.5
22.5
82.5

KgG
556.5
373.6
403.15
24.75
92.5

m Zn(kg)
39.75
23.35
36.65
2.25
10

1233.5

1333.25

99.75

287
25.6
5.5
39.5
409.5
532

KgG
315.7
28.8
6.5
42
491.4
539

m Zn(kg)
28.7
3.2
1
2.5
81.9
7

1299.1

1423.4

124.3

KgN
1258.95
20.25
498.8
95
45.45
8.1

KgG
1308
27
516
114
60.6
10.8

m Zn(kg)
49.05
6.75
17.2
19
15.15
2.7

1778

2036.4

109.85

S 05/02/2013
kg/UN
0.5
0.8
5.50
0.98
0.5
3.8

LES 06/02/2013
kg/UN
3.85
0.45
2.90
0.50
0.45
0.45

Kg/UG
0.55
0.9
6.5
1.05
0.6
3.85

Kg/UG
4.0
0.6
3.0
0.6
0.6
0.6

KgN

S 07/02/2013
kg/UN

Kg/UG
2.9

KgN
3.0

KgG
812

840

m Zn(kg)
28

DESCRIPCION
MN(Kg)
ZINC(kg)
HCl(L)
R500(L)
EE(KWh)
AP(m3)
MO(NUM)
DROSS(kg)
CENIZA(kg)
CO(S/.)
PV(S/KgMN)
UTILIDAD (S/.)

TABLA DE
SEMA
DESCRIPCION
MN(Kg)
ZINC(kg)
HCl(L)
R500(L)
EE(KWh)
AP(m3)
MO(NUM)
DROSS(kg)
CENIZA(kg)

TAB
SEMA
DESCRIPCION
ZINC(S/.)
HCl(S/.)
R500(S/.)
EE(S/.)
AP(S/.)
MO(S/.)
DROSS(S/.)
CENIZA(S/.)
CO(S/.)
PV(S/KgMN)
UTILIDAD (S/.)

0.85
0.60
0.5
1.9
32.5
0.5
0.75
1.45

0.95
0.7
0.6
2.0
36.1
0.6
0.82
1.6

25.5
19.2
3
3.8
195
304.5
6
8.7

28.5
22.4
3.6
4
216.6
365.4
6.56
9.6

3
3.2
0.6
0.2
21.6
60.9
0.56
0.9

1377.7

1496.66

118.96

S 08/02/2013
kg/UN
0.18
0.7
0.75
0.75
0.7
0.5
12.2
18.9
18.2
10.9
0.5
2.3

Kg/UG

kg/UN

Kg/UG

KgN

KgG

m Zn(kg)

kg/UN

Kg/UG

KgN

KgG

m Zn(kg)

0.2
0.75
0.8
0.8
0.8
0.6
12.6
19.4
18.5
11.4
0.6
2.4

KgN
630
84
22.5
7.5
70
247.5
24.4
56.7
54.6
32.7
3
27.6
1260.5

KgG
700
90
24
8
80
297
25.2
58.2
55.5
34.2
3.6
28.8
1404.5

m Zn(kg)
70
6
1.5
0.5
10
49.5
0.8
1.5
0.9
1.5
0.6
1.2
144

O 09/02/2013

GO 10/02/2013

2.6
CANTIDAD
1233.50
99.75
27.00
81.60
20.00
1.00
5.00
32.03
11.03
$ 0.54

LUNES
CU(S/./U)
7.29
2.48
1.10
0.30
0.10
3.70
2.70

727.18
66.96
90.05
6.00
0.10
190.65
-118.51
-29.78
932.64
1731.83
799.19

CANTIDAD
1299.10
124.30
27.00
115.60
20.00
1.00
5.00
32.03
11.03

7.29
2.48
1.10
0.20
0.10
3.70
2.70

MIERCOLES
CT(S/.)
906.15
66.96
127.16
4.00
0.10
190.65
-118.51
-29.78
1146.73
1823.94
677.21

$ 0.54

1.404

TABLA DE CONSUMOS EN UNIDADES MEDIDAS

SEMANA DEL 04/02/13 AL 10/02/13
LUNES
MARTES
MIERCOLES
JUEVES
1233.50
1299.10
1926.55
1377.70
99.75
124.30
109.85
118.96
27.00
27.00
27.00
27.00
81.60
115.60
136.00
129.20
20.00
20.00
20.00
20.00
1.00
1.00
1.00
1.00
5.00
5.00
5.00
5.00
32.03
32.03
32.03
32.03
11.03
11.03
11.03
11.03

VIERNES
1260.50
144.00
27.00
120.00
20.00
1.00
5.00
32.03
11.03

SABADO
0.00
0.00
27.00
108.80
20.00
1.00
5.00
32.03
11.03

TABLA DE COSTOS DE OPERACIN

SEMANA DEL 04/02/13 AL 10/02/13
MARTES
MIERCOLES
JUEVES
906.15
800.81
867.22
66.96
66.96
66.96
127.16
149.60
142.12
4.00
4.00
4.00
0.10
0.10
0.10
190.65
190.65
190.65
-118.51
-118.51
-118.51
-29.78
-29.78
-29.78
1146.73
1063.82
1122.76
1823.94
2704.88
1934.29
677.21
1641.05
811.53

VIERNES
1049.76
66.96
132.00
4.00
0.10
190.65
-118.51
-29.78
1295.18
1769.74
474.56

SABADO
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

LUNES
727.18
66.96
90.05
6.00
0.10
190.65
-118.51
-29.78
932.64
1731.83
799.19

1.404

CT(S/.)

MARTES
CU(S/./U)

CANTIDAD
1926.55
109.85
27.00
136.00
20.00
1.00
5.00
32.03
11.03
$ 0.54

MIERCOLES
CU(S/./U)
7.29
2.48
1.10
0.20
0.10
3.70
2.70
1.404

CT(S/.)
800.81
66.96
149.60
4.00
0.10
190.65
-118.51
-29.78
1063.82
2704.88
1641.05

CANTIDAD
1377.70
118.96
27.00
129.20
20.00
1.00
5.00
32.03
11.03
$ 0.54

JUEVES
CU(S/./U)
7.29
2.48
1.10
0.20
0.10
3.70
2.70
1.404

CT(S/.)
867.22
66.96
142.12
4.00
0.10
190.65
-118.51
-29.78
1122.76
1934.29
811.53

CANTIDAD
1260.50
144.00
27.00
120.00
20.00
1.00
5.00
32.03
11.03
$ 0.54

VIERNES
CU(S/./U)
7.29
2.48
1.10
0.20
0.10
3.70
2.70
1.404

VIERNES
CT(S/.)
1049.76
66.96
132.00
4.00
0.10
190.65
-118.51
-29.78
1295.18
1769.74
474.56

CANTIDAD
0.00
0.00
27.00
108.80
20.00
1.00
5.00
32.03
11.03
$ 0.54

SABADO
CU(S/./U)
7.29
2.48
1.10
0.20
0.10
3.70
2.70
1.404

CT(S/.)
0.00
66.96
119.68
4.00
0.10
190.65
118.51
29.78
529.68
0.00
-529.68

CANTIDAD
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
$ 0.54

DOMINGO
CU(S/./U)
7.29
2.48
1.10
0.20
0.10
3.70
2.70
$ 1.40

CT(S/.)
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

ITEM
1
2
3
4
5
6
7
8
9
10

COD
DESCRIPCION
10017 Enlace metalico 5mmx254mmx75mm
Abrazadera p/pastoral simple 5mmx51mmx150mm
1625 Perno ojo cuerpo 14mm con tuerca segn muestra
Perno ojal abierto16mmx200mm
Tubo cuadrado 38mmx38mmx3mmx3000mm

Total

ITEM
1
2
3
4
5
6
7
8
9
10

COD
1625
7758
5515
10885
330
6835

COD
6835
1257
330
6520

607

MIERCOLES 06/02/2013
DESCRIPCION
U
Varilla de anclaje de 16mmx2400mm
327
Pistola de fierro
45
Varilla de anclaje de 16mmx1800mm
172
Abrazadera p/pastoral simple 5mmx38mmx125mm
190
Escalin paso 3/4 c/p pato
101
Varilla 16mmx400mm
18

Total

ITEM
1

1995

MARTES 05/02/2013
DESCRIPCION
U
Perno ojo cuerpo 14mm con tuerca segn muestra
574
Abrazadera p/pastoral simple 5mmx38mmx245mm
32
Contrapunta 51mmx100mmC/A 5mmx100mmx195
1
Abrazadera p/past doble 51mmx5mmx150mm
40
Abrazadera p/pastoral simple 5mmx38mmx125mm
819
Varilla de anclaje de 16mmx24mm
140

Total

ITEM
1
2
3
4
5
6
7
8
9
10

LUNES 04/02/2013
U
795
467
733
45
10

COD
DESCRIPCION
1257 Varilla de anclaje de 16mmx1800mm

544
JUEVES 07/02/2013
U
280

2
3
4
5
6
7
8
9
10

10886
492
330
499
10881
330

Abraza triple 5mmx51mmx150mm

Abraza p/retenida 5mmx51mmx125mm
Abraza p/pastoral simple 5mmx51mmx125mm
Abraza p/retenida 5mmx51mmx185mm
Perfil U 4.5mmx2 1/2"x4"x4000mm
Abraza p/pastoral simple 5mmx51mmx125mm
Abrazadera p/past simple 5mmx50mmx150mm
Abrazadera p/past simple 6.4mmx75mmx160mm
Total

ITEM
1
2
3
4
5
6
7
8
9
10
11
12

ITEM
1
2
3
4
5
6
7
8
9
10

COD
3250
1108
10893
1109

DESCRIPCION
Adaptador Grillete t/recto 1/2"
Perno Doble Armado 16mmx610mm
Perno Doble Armado 16mmx635mm
Perno Doble Armado 16mmx660mm
Pistola de Fierro p/2p
Abrazadera p/pastoral simple5mmx38mmx 120mm
Angulo 1/4"x2.1/2" x 2000mm
Cruceta 1/4"x2.1/2"x2700mm c/4dados
Cruceta 1/4"x2.1/2"x2000mm c/3dados
Cruceta 1/4"x2.1/2"x1500mm c/3dados
Varilla maquinada de 16mm/200mm
Varilla maquinada de 19mm/600mm
Total

COD
DESCRIPCION
1625 Perno ojo cuerpo 14mm con tuerca segn muestra
Abrazaderta p/p simple 5mmx38mmX 120mm
Cruceta 1/4"x2 1/2"x4000mm c/3dados
Varilla de Anclaje de 16mmx1800mm

30
32
6
2
6
609
8
6
342
VIERNES 08/02/2013
U
3500
120
30
10
100
495
2
3
3
3
6
12
3650
SABADO 09/02/2013
U
1523
600
1
92

Total

ITEM
1
2
3
4

COD

DESCRIPCION

DOMINGO 10/02/2013
U

5
6
7
8
9
10
Total

S 04/02/2013

TC(S/./$)
kg/UN
0.65
0.75
0.50
0.50
8.25

Kg/UG
0.7
0.8
0.55
0.55
9.25

KgN
516.75
350.25
366.5
22.5
82.5

KgG
556.5
373.6
403.15
24.75
92.5

m Zn(kg)
39.75
23.35
36.65
2.25
10

1233.5

1333.25

99.75

287
25.6
5.5
39.5
409.5
532

KgG
315.7
28.8
6.5
42
491.4
539

m Zn(kg)
28.7
3.2
1
2.5
81.9
7

1299.1

1423.4

124.3

KgN
1258.95
20.25
498.8
95
45.45
8.1

KgG
1308
27
516
114
60.6
10.8

m Zn(kg)
49.05
6.75
17.2
19
15.15
2.7

1778

2036.4

109.85

S 05/02/2013
kg/UN
0.5
0.8
5.50
0.98
0.5
3.8

LES 06/02/2013
kg/UN
3.85
0.45
2.90
0.50
0.45
0.45

Kg/UG
0.55
0.9
6.5
1.05
0.6
3.85

Kg/UG
4.0
0.6
3.0
0.6
0.6
0.6

KgN

S 07/02/2013
kg/UN

Kg/UG
2.9

KgN
3.0

KgG
812

840

m Zn(kg)
28

DESCRIPCION
MN(Kg)
ZINC(kg)
HCl(L)
R500(L)
EE(KWh)
AP(m3)
MO(NUM)
DROSS(kg)
CENIZA(kg)
CO(S/.)
PV(S/KgMN)
UTILIDAD (S/.)

TABLA
S
DESCRIPCION
MN(Kg)
ZINC(kg)
HCl(L)
R500(L)
EE(KWh)
AP(m3)
MO(NUM)
DROSS(kg)
CENIZA(kg)

S
DESCRIPCION
ZINC(S/.)
HCl(S/.)
R500(S/.)
EE(S/.)
AP(S/.)
MO(S/.)
DROSS(S/.)
CENIZA(S/.)
CO(S/.)
PV(S/KgMN)
UTILIDAD (S/.)

0.85
0.60
0.5
1.9
32.5
0.5
0.75
1.45

0.95
0.7
0.6
2.0
36.1
0.6
0.82
1.6

25.5
19.2
3
3.8
195
304.5
6
8.7

28.5
22.4
3.6
4
216.6
365.4
6.56
9.6

3
3.2
0.6
0.2
21.6
60.9
0.56
0.9

1377.7

1496.66

118.96

S 08/02/2013
kg/UN
0.18
0.7
0.75
0.75
0.7
0.5
12.2
18.9
18.2
10.9
0.5
2.3

Kg/UG

KgN

KgG

0.2
0.75
0.8
0.8
0.8
0.6
12.6
19.4
18.5
11.4
0.6
2.4

630
84
22.5
7.5
70
247.5
24.4
56.7
54.6
32.7
3
27.6
1260.5

700
90
24
8
80
297
25.2
58.2
55.5
34.2
3.6
28.8
1404.5

m Zn(kg)
70
6
1.5
0.5
10
49.5
0.8
1.5
0.9
1.5
0.6
1.2
144

kg/UN

Kg/UG
0.55
0.55
27.5
3

KgN
761.5
300
25.9
266.8

KgG
837.65
330
27.5
276

m Zn(kg)
76.15
30
1.6
9.2

1354.2

1471.15

116.95

O 09/02/2013
0.5
0.5
25.90
2.9

GO 10/02/2013
kg/UN

Kg/UG

KgN

KgG

m Zn(kg)

MN prom(kg)
CO prom(S/.)
UT prom(S/.)

2.6

3.70
2.70

7.29
2.48
1.10
0.20
1.07
3.70
2.70

CT(S/.)
906.15
66.96
127.16
4.00
0.11
190.65
-118.51
-29.78
1146.73
1790.16
643.43

CANTIDAD
1926.55
109.85
27.00
136.00
20.00
0.10
5.00
32.03
11.03

$ 0.53

1.378

TABLA DE CONSUMOS EN UNIDADES MEDIDAS

SEMANA DEL 04/02/13 AL 10/02/13
LUNES
MARTES
MIERCOLES
JUEVES
1233.50
1299.10
1926.55
1377.70
99.75
124.30
109.85
118.96
27.00
27.00
27.00
27.00
81.60
115.60
136.00
129.20
20.00
20.00
20.00
20.00
0.10
0.10
0.10
0.10
5.00
5.00
5.00
5.00
32.03
32.03
32.03
32.03
11.03
11.03
11.03
11.03

VIERNES
1260.50
144.00
27.00
120.00
20.00
0.10
5.00
32.03
11.03

SABADO
1354.20
116.95
27.00
108.80
20.00
0.10
5.00
32.03
11.03

TABLA DE COSTOS DE OPERACIN

SEMANA DEL 04/02/13 AL 10/02/13
MARTES
MIERCOLES
JUEVES
906.15
800.81
867.22
66.96
66.96
66.96
127.16
149.60
142.12
4.00
4.00
4.00
0.11
0.11
0.11
190.65
190.65
190.65
-118.51
-118.51
-118.51
-29.78
-29.78
-29.78
1146.73
1063.83
1122.76
1790.16
2654.79
1898.47
643.43
1590.95
775.71

VIERNES
1049.76
66.96
132.00
4.00
0.11
190.65
-118.51
-29.78
1295.19
1736.97
441.78

SABADO
852.57
66.96
119.68
4.00
0.11
190.65
118.51
-29.78
1085.67
1866.09
780.42

LUNES
727.18
66.96
90.05
6.00
0.11
190.65
-118.51
-29.78
932.65
1699.76
767.11

1.378

727.18
66.96
90.05
6.00
0.11
190.65
-118.51
-29.78
932.65
1699.76
767.11

CANTIDAD
1299.10
124.30
27.00
115.60
20.00
0.10
5.00
32.03
11.03

MIERCOLES

MATERIAL NEGRO (kg)

$ 0.53

7.29
2.48
1.10
0.30
1.07

CT(S/.)

MARTES
CU(S/./U)

SOLES (S/.)

CANTIDAD
1233.50
99.75
27.00
81.60
20.00
0.10
5.00
32.03
11.03

LUNES
CU(S/./U)

$ 0.53

0.786
0.592

COSTO OPERACIO (s/.)

1408.59
1107.81 CO(S/./kg)
833.23 UT(S/./kg)

SEMANA DEL 04/02/13 AL 10/02/13

MIERCOLES
CU(S/./U)

CT(S/.)

7.29
2.48
1.10
0.20
1.07

CANTIDAD
1377.70
118.96
27.00
129.20
20.00
0.10
5.00
32.03
11.03

800.81
66.96
149.60
4.00
0.11
190.65
-118.51
-29.78
1063.83
2654.79
1590.95

3.70
2.70
1.378

JUEVES
CU(S/./U)

CT(S/.)

7.29
2.48
1.10
0.20
1.07

867.22
66.96
142.12
4.00
0.11
190.65
-118.51
-29.78
1122.76
1898.47
775.71

3.70
2.70

$ 0.53

1.378

CANTIDAD
1260.50
144.00
27.00
120.00
20.00
0.10
5.00
32.03
11.03

VIERNES
CU(S/./U)
7.29
2.48
1.10
0.20
1.07
3.70
2.70

$ 0.53

1.378

MATERIAL NEGRO GALVANIZADO (kg)

160.00
140.00

2000.00

120.00
ZINC (kg)

MATERIAL NEGRO (kg)

2500.00

1500.00
1000.00

100.00
80.00
60.00
40.00

500.00

20.00

0.00

0.00
0

DIA

3000.00

1200.00

2500.00

1000.00

2000.00

800.00

1500.00

COSTO (S/.)

1000.00

VENTAS (S/.)
UTILIDAD (S/.)

500.00
0.00

ZINC (s/.)

SOLES (S/.)

COSTO -VENTA -UTILIDAD (S/.)

600.00
400.00
200.00
0.00

4
DIA

DIA

COSTO DE OPERACIN (S/.)

3000.00
VENTA DE SERVICIO (S/.)

COSTO OPERACIO (s/.)

1400.00
1200.00
1000.00
800.00
600.00
400.00
200.00
0.00

2500.00
2000.00
1500.00
1000.00
500.00
0.00

4
DIA

VIERNES
CT(S/.)
1049.76
66.96
132.00
4.00
0.11
190.65
-118.51
-29.78
1295.19
1736.97
441.78

SABADO
CU(S/./U)

CANTIDAD
1354.20
116.95
27.00
108.80
20.00
0.10
5.00
32.03
11.03

CT(S/.)

7.29
2.48
1.10
0.20
1.07

852.57
66.96
119.68
4.00
0.11
190.65
-118.51
-29.78
1085.67
1866.09
780.42

3.70
2.70

$ 0.53

CANTIDAD
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

1.378

$ 0.53

DOMINGO
CU(S/./U)

CT(S/.)

7.29
2.48
1.10
0.20
0.10

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

3.70
2.70
$ 1.38

R500 CONSU

ZINC CONSUMIDO (kg)

160.00
140.00
R500 (L)

120.00
100.00
80.00
60.00
40.00
20.00
0.00
0

DIA

ZINC CONSUMIDO (S/.)

R500 CONSUM
160.00
140.00
R500 (s/.)

120.00
100.00
80.00
60.00
40.00
20.00
0.00
0

4
DIA

DIA

VENTA DE SERVICIO (S/.)

3000.00

UTILIDAD (S/.)

2500.00
2000.00
1500.00
1000.00
500.00
0.00
0

4
DIA

1800.00
1600.00
1400.00
1200.00
1000.00
800.00
600.00
400.00
200.00
0.00
0

R500 CONSUMIDO (L)

DIA

R500 CONSUMIDO (S/.)

4
DIA

DIA

UTILIDAD (S/.)

4
DIA

Turno Maana
DESCRIPCION
MN(Kg)
ZINC(kg)
HCl(L)
R500(L)
EE(KWh)
AP(m3)
MO(NUM)
DROSS(kg)
CENIZA(kg)
CO(S/.)
PV(S/.)
UT(S/.)
CO(S/./kg)
PV(S/./kg)
UT(S/./kg)

LUNES 11/02/13
CANTIDAD
CU(S/./U)
1235.60
117.10
7.29
27.00
2.48
170.00
1.10
20.00
0.30
0.10
1.07
4.00
11.03
3.70
32.03
2.70
$

0.53 S/.

1.38

CT(S/.)
853.66
66.96
187.60
6.00
0.11
147.32
-40.81
-86.48
1134.35
1702.66
568.31
0.918
1.378
0.460

SUMA TURNO MAANA Y NOCHE

LUNES 11/02/13
CANTIDAD
CU(S/./U)
738.30
102.43
7.29
27.00
2.48
95.20
1.10
20.00
0.30
0.10
1.07
3.00
11.03
3.70
32.03
2.70

Turno Noche
DESCRIPCION
MN(Kg)
ZINC(kg)
HCl(L)
R500(L)
EE(KWh)
AP(m3)
MO(NUM)
DROSS(kg)
CENIZA(kg)
CO(S/.)
PV(S/.)
UT(S/.)
CO(S/./kg)
PV(S/./kg)
UT(S/./kg)
Turno Maana
DESCRIPCION
MN(Kg)
ZINC(kg)
HCl(L)
R500(L)
EE(KWh)
AP(m3)
MO(NUM)
DROSS(kg)
CENIZA(kg)
CO(S/.)
PV(S/.)
UT(S/.)
CO(S/./kg)
PV(S/./kg)
UT(S/./kg)

0.53 S/.

1.38

MARTES 12/02/13
CANTIDAD
CU(S/./U)
1309.30
91.43
7.29
27.00
2.48
88.40
1.10
20.00
0.30
0.10
1.07
4.00
11.03
3.70
32.03
2.70
$

0.53 S/.

1.38

CT(S/.)
746.71
66.96
105.05
6.00
0.11
103.99
-40.81
-86.48
901.53
1017.38
115.84
1.221
1.378
0.157

TOTAL
DESCRIPCION
MN(Kg)
ZINC(kg)
HCl(L)
R500(L)
EE(KWh)
AP(m3)
MO(NUM)
DROSS(kg)
CENIZA(kg)
CO(S/.)
PV(S/.)
UT(S/.)
CO(S/./kg)
PV(S/./kg)
UT(S/./kg)

LUNES 11/02/13
CANTIDAD CU(S/./U)
CT(S/.)
1973.90
219.53
7.29
1600.37
54.00
2.48
133.92
265.20
1.10
292.65
40.00
0.30
12.00
0.20
1.07
0.21
7.00
251.31
22.06
3.70
-81.62
64.06
2.70
-172.96
2035.88
$
0.53 S/. 1.38
2720.03
684.15
1.031
1.378
0.347

CT(S/.)
666.52
66.96
97.55
6.00
0.11
147.32
-40.81
-86.48
857.17
1804.22
947.05
0.655
1.378
0.723

SUMA TURNO MAANA Y NOCHE

Turno Noche
DESCRIPCION
MN(Kg)
ZINC(kg)
HCl(L)
R500(L)
EE(KWh)
AP(m3)
MO(NUM)
DROSS(kg)
CENIZA(kg)
CO(S/.)
PV(S/.)
UT(S/.)
CO(S/./kg)
PV(S/./kg)
UT(S/./kg)
Turno Maana
DESCRIPCION
MN(Kg)
ZINC(kg)
HCl(L)
R500(L)
EE(KWh)
AP(m3)
MO(NUM)
DROSS(kg)
CENIZA(kg)
CO(S/.)

MARTES 12/02/13
CANTIDAD
CU(S/./U)
1140.75
63.15
7.29
27.00
2.48
81.60
1.10
20.00
0.30
0.10
1.07
3.00
11.03
3.70
32.03
2.70
$

0.53 S/.

1.38

CT(S/.)
460.36
66.96
90.05
6.00
0.11
103.99
-40.81
-86.48
600.17
1571.95
971.78
0.526
1.378
0.852

MIERCOLES 13/02/13
CANTIDAD
CU(S/./U)
CT(S/.)
1222.20
89.90
7.29
655.37
27.00
2.48
66.96
115.60
1.10
127.56
20.00
0.30
6.00
0.10
1.07
0.11
4.00
147.32
11.03
3.70
-40.81
32.03
2.70
-86.48
876.03

TOTAL
DESCRIPCION
MN(Kg)
ZINC(kg)
HCl(L)
R500(L)
EE(KWh)
AP(m3)
MO(NUM)
DROSS(kg)
CENIZA(kg)
CO(S/.)
PV(S/.)
UT(S/.)
CO(S/./kg)
PV(S/./kg)
UT(S/./kg)

MARTES 12/02/13
CANTIDAD CU(S/./U)
CT(S/.)
2450.05
154.58
7.29
1126.89
54.00
2.48
133.92
170.00
1.10
187.60
40.00
0.30
12.00
0.20
1.07
0.21
7.00
251.31
22.06
3.70
-81.62
64.06
2.70
-172.96
1457.34
$
0.53 S/. 1.38
3376.17
1918.83
0.595
1.378
0.783

PV(S/.)
UT(S/.)
CO(S/./kg)
PV(S/./kg)
UT(S/./kg)

0.53 S/.

1.38

1684.19
808.16
0.717
1.378
0.661

Turno Noche
DESCRIPCION
MN(Kg)
ZINC(kg)
HCl(L)
R500(L)
EE(KWh)
AP(m3)
MO(NUM)
DROSS(kg)
CENIZA(kg)
CO(S/.)
PV(S/.)
UT(S/.)
CO(S/./kg)
PV(S/./kg)
UT(S/./kg)

MIERCOLES 13/02/13
CANTIDAD
CU(S/./U)
CT(S/.)
736.00
100.15
7.29
730.09
27.00
2.48
66.96
105.40
1.10
116.31
20.00
0.30
6.00
0.10
1.07
0.11
4.00
103.99
11.03
3.70
-40.81
32.03
2.70
-86.48
896.17
$
0.53 S/.
1.38
1014.21
118.04
1.218
1.378
0.160

SUMA TURNO MAANA Y NOCHE

Turno Maana
DESCRIPCION
MN(Kg)
ZINC(kg)
HCl(L)
R500(L)
EE(KWh)
AP(m3)
MO(NUM)
DROSS(kg)
CENIZA(kg)
CO(S/.)
PV(S/.)
UT(S/.)
CO(S/./kg)
PV(S/./kg)
UT(S/./kg)

JUEVES 14/02/13
CANTIDAD
CU(S/./U)
1214.25
137.90
7.29
27.00
2.48
95.20
1.10
20.00
0.30
0.10
1.07
4.00
11.03
3.70
32.03
2.70
$

0.53 S/.

1.38

TOTAL
DESCRIPCION
MN(Kg)
ZINC(kg)
HCl(L)
R500(L)
EE(KWh)
AP(m3)
MO(NUM)
DROSS(kg)
CENIZA(kg)
CO(S/.)
PV(S/.)
UT(S/.)
CO(S/./kg)
PV(S/./kg)
UT(S/./kg)

MIERCOLES 13/02/13
CANTIDAD CU(S/./U)
CT(S/.)
1958.20
190.05
7.29
1385.46
54.00
2.48
133.92
221.00
1.10
243.87
40.00
0.30
12.00
0.20
1.07
0.21
7.00
251.31
22.06
3.70
-81.62
64.06
2.70
-172.96
1772.20
$
0.53 S/. 1.38
2698.40
926.20
0.905
1.378
0.473

CT(S/.)
1005.29
66.96
105.05
6.00
0.11
147.32
-40.81
-86.48
1203.44
1673.24
469.80
0.991
1.378
0.387

SUMA TURNO MAANA Y NOCHE

Turno Noche
DESCRIPCION
MN(Kg)
ZINC(kg)
HCl(L)
R500(L)
EE(KWh)
AP(m3)
MO(NUM)
DROSS(kg)
CENIZA(kg)
CO(S/.)
PV(S/.)
UT(S/.)
CO(S/./kg)
PV(S/./kg)
UT(S/./kg)

JUEVES 14/02/13
CANTIDAD
CU(S/./U)
957.80
70.98
7.29
27.00
2.48
88.40
1.10
20.00
0.30
0.10
1.07
3.00
11.03
3.70
32.03
2.70
$

0.53 S/.

1.38

CT(S/.)
517.44
66.96
97.55
6.00
0.11
103.99
-40.81
-86.48
664.76
1319.85
655.09
0.694
1.378
0.684

TOTAL
DESCRIPCION
MN(Kg)
ZINC(kg)
HCl(L)
R500(L)
EE(KWh)
AP(m3)
MO(NUM)
DROSS(kg)
CENIZA(kg)
CO(S/.)
PV(S/.)
UT(S/.)
CO(S/./kg)
PV(S/./kg)
UT(S/./kg)

JUEVES 14/02/13
CANTIDAD CU(S/./U)
CT(S/.)
2172.05
208.88
7.29
1522.74
54.00
2.48
133.92
183.60
1.10
202.60
40.00
0.30
12.00
0.20
1.07
0.21
7.00
251.31
22.06
3.70
-81.62
64.06
2.70
-172.96
1868.20
$
0.53 S/. 1.38
2993.08
1124.89
0.860
1.378
0.518