1.

La pendinte de la calle de produccion es 0,3%, se eleva 0,15m cada 50m de avance

VU
2. P Unit LHD 9yd3 1250000 USD 9
valor rescate 0.25
1 neumatico 11000 USD 5

consumo combustible 20 lt/hr

costo diesel 0.7 USD/lt
mantencion 12 USD/hr
varios 2 USD/hr
mano de obra 10 USD/hr
contingencias 0.05 del total

t mantencion 30 50 70 dist. Triangular

t reserva 20 40 60 80 dist. Trap
t interferencia 50 5 dist norm
consumo combustible 20 5 dist norm

densidad esp 2 ton/m3

densidad insitu 2.5 ton/m3

t carga 20 s/ciclo
t descarga 30 s/ciclo
t maniobras 20 s/ciclo
V cargado 15 Km/hr
V vacio 20 Km/hr

N° aleatorio t mantencion t reserva t interferenciconsumo combustible

1 0.260440741892326 #NAME?
2 0.38287393530152
3 0.888801781522312
4 0.173759870457987
5 0.602364720794794
6 0.0374763267296037
7 0.557079550412389
8 0.886748019346721
9 0.406833197646648
10 0.203143836721437
11 0.924586108891605
12 0.546298079001265
13 0.868640697727443
14 0.487131919330956
15 0.394273511340214
16 0.129883647856323
17 0.653992086144812
18 0.401122285708006
19 0.986895460987566
20 0.832517261004707
21 0.286359895611576
22 0.813336042617389
23 0.175051188220632
24 0.956212026687482
25 0.413032109659274
26 0.673470890390683
27 0.615366573410708
28 0.0492856190518313
29 0.17455134814477
30 0.16924868882716
31 0.207370388417548
32 0.17505878379887
33 0.559145498989998
34 0.310497155717009
35 0.220509375306018
36 0.30400273799258
37 0.840833161077093
38 0.0230837653669663
39 0.513973325470696
40 0.518544860121841
41 0.655907174394578
42 0.593890942147521
43 0.228305874688193
44 0.228479317979205
45 0.615052264997396
46 0.776824866594254
47 0.325596074685229
48 0.417165404322093
49 0.486691875318921
50 0.0593377393251686
51 0.56210837575434
52 0.165034581262447
53 0.340217747939415
54 0.982085438509191
55 0.589455744946528
56 0.639502269017901
57 0.729272188918924
58 0.295995269743505
59 0.751054962718366
60 0.717409789726436
61 0.316074407097991
62 0.640877609396614
63 0.749936942880467
64 0.147571870466313
65 0.422580343116148
 66 0.991288289539612
67 0.337020687479625
68 0.618786944952892
69 0.607169793256944
70 0.968283783937646
71 0.338705094585153
72 0.163373170535299
73 0.545288045197257
74 0.173483846008052
75 0.579017926264613
76 0.316984598983468
77 0.621470448364386
78 0.119664403445326
79 0.716990099507202
80 0.991586699323375
81 0.65096289494628
82 0.275582730336597
83 0.0336422983213083
84 0.733074112798243
85 0.815516151164255
86 0.865196269925598
87 0.403183452863545
88 0.564470719879112
89 0.124614080497012
90 0.313363874730772
91 0.959024841494403
92 0.533102086878923
93 0.583525806789286
94 0.288514916260191
95 0.159779172353654
96 0.46153031189038
97 0.596677600215081
98 0.0639245723108323
99 0.041307464808529
100 0.0745255638754333
101 0.291129316558495
102 0.960451919049387
103 0.699602465266541
104 0.313238312631057
105 0.425830454877289
106 0.523558355335313
107 0.114062013086004
108 0.23976847141803
109 0.783206912339246
110 0.0856659616256248
111 0.339802026690043
112 0.954842306739314
113 0.932343195018076
114 0.403442164367803
115 0.776710508584947
116 0.806160600650061
117 0.558493669183546
118 0.130820080022597
119 0.0403334771497694
120 0.215375221772472
121 0.943341352496796
122 0.229109079555864
123 0.814683613439137
124 0.924823488655034
125 0.380383612946165
126 0.260468221635365
127 0.0580732627012862
128 0.495702627479393
129 0.158497028882445
130 0.205396679627956
131 0.18543541578826
132 0.470465130398397
133 0.188260993192002
134 0.00214652473012966
135 0.774444113442559
136 0.690858954158255
137 0.679395989096668
138 0.840294511254438
139 0.754374373058301
140 0.297504176881554
141 0.15788083741644
142 0.434218052297244
143 0.0178114817955213
144 0.0367866597121546
145 0.365971416193192
146 0.929943922397575
147 0.0581197535607821
148 0.622649441183174
149 0.235239126598669
150 0.930492817265796
151 0.775062479876281
152 0.469829664991794
153 0.15971939508259
154 0.521223754479588
155 0.650011953221011
156 0.134208865914518
157 0.854913111881363
158 0.868942117873284
159 0.999155240886426
160 0.711623260065172
161 0.749019444857674
162 0.653973172738069
163 0.00037722625313752
164 0.345912581545638
165 0.722454825819398
166 0.685970227056372
167 0.671340832582973
168 0.307956732271779
169 0.286571991979172
170 0.501647183769946
171 0.784946967631159
172 0.302749850151473
173 0.838440972993252
174 0.884485609622085
175 0.417332904351874
176 0.302610226906886
177 0.163560626440188
178 0.298584919472648
179 0.218364088930748
180 0.393971692954088
181 0.474167675840857
182 0.988642589993723
183 0.600058213255703
184 0.00132718911903795
185 0.580881888812282
186 0.146433562302862
187 0.634123537185426
188 0.404111324565631
189 0.0724416870819793
190 0.827414289146333
191 0.677087210978187
192 0.375711323127916
193 0.411930026959822
194 0.964931540571006
195 0.46046803288508
196 0.00118892749715405
197 0.696061802596571
198 0.560845855837649
199 0.20798310336219
200 0.369168704875399
201 0.675772249645717
202 0.00412486651023447
203 0.769003895483913
204 0.656513499481005
205 0.2734092636383
206 0.252353246368604
207 0.303190731326087
208 0.726976394028117
209 0.494758428339472
210 0.32043565900236
211 0.788121651792835
212 0.516618874119309
213 0.946002258088296
214 0.779609438754919
215 0.0160091128165352
216 0.639509788303836
217 0.0171280686037995
218 0.339436150254463
219 0.430043240818409
220 0.318402377041003
221 0.132271403963039
222 0.6761074560822
223 0.892912344295999
224 0.191214915052606
225 0.572992926961062
226 0.822893989549151
227 0.352566916865572
228 0.759666390095394
229 0.436582682017765
230 0.875931686057061
231 0.426838808886333
232 0.930537566457792
233 0.539440046049888
234 0.763748233940453
235 0.753037783107393
236 0.609721113279987
237 0.87584332978728
238 0.0729176219468125
239 0.931459125535753
240 0.599038170827073
241 0.447085111544373
242 0.702857300340271
243 0.817066914742119
244 0.990166472676612
245 0.490077775349584
246 0.879713418114942
247 0.729171446700151
248 0.570911536429512
249 0.38457244396705
250 0.955895986588575
251 0.589105257700654
252 0.251825129035164
253 0.0071778010205078
254 0.922630472407071
255 0.239139936642063
256 0.740376394417784
257 0.945275530315886
258 0.407147020897735
259 0.250914314327301
260 0.754774742698778
261 0.454674392403055
262 0.553206443071949
263 0.250296193888252
264 0.811809507934476
265 0.381596806827937
266 0.0497107524376225
267 0.488050186378587
268 0.493084777663776
269 0.540375652932062
270 0.95144912403826
271 0.466753746171465
272 0.576223083719597
273 0.104771573136422
274 0.545204026605852
275 0.881657182300625
276 0.375464418838871
277 0.268985762928818
278 0.530636142292017
279 0.228789218582584
280 0.801681260401739
281 0.710104180800916
282 0.853645105454514
283 0.884415740021992
284 0.73042766441098
285 0.343864069554556
286 0.0789307515705546
287 0.372167861277451
288 0.288130487243019
289 0.718526869032676
290 0.58352069330891
291 0.588975458256964
292 0.95682390273464
293 0.922129130935278
294 0.149474331146141
295 0.928191683352006
296 0.208062395888036
297 0.735130094572409
298 0.622186943195012
299 0.766105886630417
300 0.713592029768008
301 0.189299216661945
302 0.232994610634856
303 0.785091397233205
304 0.708594977557465
305 0.863264860402188
306 0.826857960100227
307 0.766864442170451
308 0.425803893517082
309 0.339237560075191
310 0.778467038458329
311 0.219342023761813
312 0.715726698924692
313 0.236668773743305
314 0.800024419478723
315 0.171550031792793
316 0.658349397807869
317 0.266721400011411
318 0.357064865997795
319 0.114452765796899
320 0.0456090679436552
321 0.133075438278518
322 0.829943142896847
323 0.500261838306953
324 0.373508060908007
325 0.865782896251664
326 0.971863398600168
327 0.895824761023626
328 0.986766984867218
329 0.24182457331937
330 0.402231914753931
331 0.198786591602383
332 0.647516329829501
333 0.663953388822515
334 0.605177617768395
335 0.105686880544771
336 0.424353705976415
337 0.641840219593597
338 0.47008480131328
339 0.046772337649817
340 0.420871159970685
341 0.350120869698942
342 0.0465181629263575
343 0.380164092742288
344 0.632806226828876
345 0.62322624757157
346 0.825423356460227
347 0.76771836387381
348 0.495388014553521
349 0.453728929529891
350 0.557394421198496
50m de avance

ist. Triangular
N° aleatorio
1 0.23050902
2 0.85573973
3 0.4661541
4 0.96329961
5 0.32736509
6 0.00974526
7 0.49849671
8 0.69236837
9 0.51008515
10 0.81118717
11 0.69023307
12 0.47534189
13 0.67047923
14 0.74306957
15 0.01245336
16 0.28892834
17 0.23880711
18 0.01406711
19 0.6631254
20 0.30528885
21 0.00856461
22 0.75222562
23 0.2538057
24 0.25790977
25 0.27829174
26 0.74497734
27 0.34436503
28 0.40232367
29 0.75451499
30 0.18402633
31 0.23398126
32 0.18776171
33 0.65658529
34 0.35021899
35 0.45463092
36 0.85084836
37 0.91669958
38 0.93945608
39 0.00272114
40 0.77359202
41 0.1109224
42 0.30072865
43 0.53132122
44 0.36724282
45 0.20692839
46 0.73213605
47 0.29626762
48 0.25925264
49 0.11471893
50 0.32992741
51 0.03601621
52 0.22605089
53 0.1408931
54 0.57107603
55 0.21671832
56 0.35465536
57 0.00827842
58 0.139826
59 0.71228386
60 0.71728979
61 0.31026739
62 0.61822907
63 0.08162599
64 0.82384455
65 0.93450876
66 0.15847679
67 0.36220559
68 0.65375088
69 0.64223171
70 0.24515673
71 0.1712717
72 0.22660546
73 0.35434505
74 0.41628481
75 0.21395175
76 0.69075044
77 0.05591205
78 0.52472843
79 0.71958508
80 0.22955425
81 0.92650034
82 0.90720461
83 0.03655516
84 0.92383561
85 0.13990041
86 0.40183469
87 0.33324226
88 0.01218754
89 0.04349473
90 0.32335946
91 0.86381505
92 0.22160666
93 0.86841005
94 0.33991674
 95 0.46274009
96 0.70508557
97 0.8433855
98 0.33582195
99 0.90097853
100 0.40033019
101 0.36458564
102 0.21311604
103 0.91320437
104 0.97159567
105 0.42352997
106 0.40443824
107 0.94435259
108 0.23116567
109 0.66861537
110 0.92728779
111 0.51199633
112 0.95468349
113 0.15483249
114 0.61464243
115 0.60616283
116 0.1233314
117 0.96192142
118 0.39140474
119 0.71343875
120 0.05335348
121 0.53323268
122 0.48324172
123 0.71868718
124 0.5466804
125 0.97252235
126 0.32737517
127 0.18415617
128 0.23883986
129 0.5883533
130 0.53603814
131 0.21657619
132 0.78777225
133 0.24850386
134 0.19709949
135 0.63436562
136 0.83908576
137 0.63063793
138 0.95996378
139 0.92367134
140 0.74086652
141 0.75541902
142 0.61970278
143 0.88303656
144 0.26713986
145 0.54603721
146 0.11631834
147 0.05716355
148 0.8242701
149 0.80731495
150 0.91990315
151 0.31746398
152 0.08100792
153 0.92937612
154 0.53720911
155 0.82796668
156 0.33903763
157 0.13509962
158 0.45413505
159 0.12291937
160 0.5785565
161 0.69580459
162 0.18947383
163 0.14124915
164 0.29233342
165 0.96020147
166 0.69296673
167 0.33192111
168 0.7556325
169 0.3404159
170 0.49238087
171 0.38476189
172 0.85112944
173 0.08716708
174 0.76021203
175 0.89605284
176 0.64788783
177 0.43015305
178 0.99496933
179 0.30945766
180 0.61337355
181 0.57232425
182 0.56159325
183 0.41292791
184 0.05977212
185 0.43725588
186 0.93566508
187 0.57131145
188 0.64553574
189 0.46180858
190 0.67543003
191 0.65562161
192 0.95489406
193 0.75756628
194 0.81654114
195 0.83079359
196 0.87935347
197 0.17372212
198 0.4774381
199 0.84918727
200 0.38585437
201 0.87439182
202 0.99038841
203 0.29687314
204 0.47446572
205 0.82877016
206 0.23266229
207 0.85768661
208 0.15428654
209 0.59335419
210 0.93827655
211 0.56419117
212 0.69576696
213 0.38523656
214 0.12938482
215 0.90348451
216 0.29849158
217 0.84864412
218 0.8102118
219 0.87639217
220 0.43310336
221 0.19848869
222 0.77373975
223 0.81857819
224 0.16155666
225 0.28315876
226 0.3566227
227 0.68363434
228 0.82249347
229 0.52373907
230 0.71105948
231 0.65361684
232 0.42493074
233 0.47911672
234 0.65133298
235 0.64521806
236 0.17230413
237 0.73945237
238 0.15412851
239 0.66447368
240 0.81644237
241 0.56427851
242 0.07966593
243 0.19647749
244 0.26995591
245 0.78796737
246 0.61318398
247 0.27750862
248 0.00263923
249 0.81266163
250 0.52267403
251 0.87957982
252 0.40807268
253 0.60712496
254 0.04238508
255 0.59387084
256 0.67600862
257 0.72347753
258 0.03931532
259 0.98802253
260 0.24063831
261 0.75422606
262 0.12054459
263 0.28300479
264 0.14983231
265 0.76498795
266 0.20267705
267 0.19202218
268 0.92566076
269 0.97666074
270 0.22932918
271 0.43091001
272 0.29025914
273 0.0870837
274 0.13485061
275 0.32450096
276 0.26569095
277 0.73904442
278 0.51372705
279 0.49614039
280 0.82365198
281 0.57916615
282 0.59496107
283 0.04096522
284 0.71830107
285 0.9541119
286 0.69200397
287 0.43668031
288 0.22737614
289 0.06543537
290 0.26911808
291 0.94127093
292 0.24883024
293 0.50951519
294 0.31496326
295 0.70144422
296 0.00480653
297 0.41364994
298 0.44859959
299 0.59085189
300 0.35992272
301 0.09199062
302 0.9759214
303 0.1821839
304 0.52948956
305 0.96253478
306 0.19283967
307 0.65229786
308 0.84083002
309 0.88170631
310 0.78342461
311 0.75385826
312 0.5793938
313 0.55288341
314 0.84531219
315 0.35551091
316 0.87356709
317 0.05271136
318 0.33013871
319 0.86641719
320 0.00638997
321 0.06318642
322 0.44362746
323 0.93510661
324 0.81773494
325 0.45216951
326 0.35459139
327 0.58118353
328 0.01031115
329 0.20059655
330 0.17044718
331 0.15357475
332 0.42892178
333 0.72513873
334 0.81695746
335 0.97573779
336 0.88597947
337 0.71557173
338 0.4216229
339 0.33699487
340 0.48014454
341 0.80733391
342 0.92125358
343 0.46903661
344 0.35627116
345 0.63288982
346 0.77031588
347 0.10798455
348 0.20392991
349 0.81539574
350 0.40851597