Professional Documents
Culture Documents
Ubicacin
CHANCADO
Geologia
MOLIEN
Chancado
Primario
Correas
Transportadoras
Molino SAG
StockPile
Alimentadores
Chancador de
Pebbels
Hidrocicl
MOLIENDA
no SAG
ador de
bbels
Flowsheet
Datos de Entrada
Geologia
Harnero
Molino de Bolas
Hidrocicln
FLOTACIN
Balance de Finos
Celdas de
Flotacin
Remolienda
Distribucin
Granulometrica
Flowsheet
IN
ldas de
otacin
olienda
FILTRADO|ESPESADOR| TRANQUE
Filtrado
Espesador
Tranque de
Relaves
Informa
Inicio
Se pretende transpor
Puerto de Caldera, pa
Puerto de Osaka, Jap
a Colomba| UBICACIN
Inform
Inicio
La mineralizacin se prese
como cuerpos de brechas
metlicos: calcopirita, pirit
la mena) y hematita en ga
anfibolas y calcita.
a Colomba| GEOLOGA
cuerpos
el
te en
finidas
nerales
a 15% de
orita,
Precio
Marca & Modelo
Komatsu 830 E
Komatsu 930E 3
CAT 797
Equipo
Perforadora 12 1/4"
Pala de Cable
Camiones
Cargador frontal
Bulldozer 500 HP
Wheeldozeer 500 HP
Motoniveladora
Camin Aljibe
de Transporte
Precio (kUS$)
3000
3500
4000
Equipos Varios
Precio (kUS$)
3500
5000
850
700
550
1100
-2
0
-1
186
0
175
1
263
85
78
66
251
0
85
78
66
252
4
85
78
66
253
4
85
78
66
254
5
Perforadora
Disponibilidad (%)
Utilizacin Efectiva (Base Disp.)
Utilizacin Efectiva (Base Nom.)
Rendimiento Horario (mpd)
Nmero de Perforadoras (un)
Cargador Frontal
Disponibilidad (%)
Utilizacin Efectiva (Base Disp.)
Utilizacin Efectiva (Base Nom.)
Rendimiento Horario (tpd)
Nmero de Cargadores Frontales (un)
75
80
60
20000
0
75
75
80
80
60
60
### 20000
1
1
75
80
60
20000
2
Camin
Distancia Media (km)
Disponibilidad (%)
Utilizacin Efectiva (Base Disp.)
Utilizacin Efectiva (Base Nom.)
Rendimiento Horario (t km/h ef)
Nmero de Camiones (un)
0
0
0
0
0
0
3
90
88
79
2500
11
3
90
88
79
2500
11
0
0
0
0
0
92
92
95
95
87
87
### 55000
4
4
3
90
88
79
2500
16
Palas
Disponibilidad (%)
Utilizacin Efectiva (Base Disp.)
Utilizacin Efectiva (Base Nom.)
Rendimiento Horario (tpd)
Nmero de Palas (un)
92
95
87
55000
5
Depreciacin Acelerada
Vida til
Perodo
Ao
Nmero de Perforadoras (un)
-2
2013
-1
2014
0
2015
1
2016
Requerimientos
Programa de adquisiciones
Costo equipos (kUS$/ao)
Nmero de Cargadores Frontales (un)
Requerimientos
Programa de adquisiciones
Costo equipos (kUS$/ao)
Nmero de Camiones (un)
Requerimientos
Programa de adquisiciones
Costo equipos (kUS$/ao)
Nmero de Palas (un)
Requerimientos
Programa de adquisiciones
Costo equipos (kUS$/ao)
0
4
14000
4
0
0
4
1
3500
5
2
7000
0
1
5000
1
0
0
1
1
0
2
0
0
0
11
38500
11
0
0
11
0
0
16
5
17500
0
4
76000
4
0
0
4
1
19000
5
2
38000
Perodo
Ao
-2
2013
-1
2014
0
2015
1
2016
4
3400
0
0
0
0
0
0
8
6800
0
0
0
0
0
0
2
1100
0
0
0
0
0
0
2
2200
0
0
0
0
0
0
147
0
147
0
1
0
23
2
19
63
3
47
Costos
Bulldozer 500 HP
Programa de adquisiciones
Costos
Motoniveladora
Programa de adquisiciones
Costos
Camin Aljibe
Programa de adquisiciones
Costos
344.1
3
350
4
350
5
350
6
350
7
350
8
350
9
350
10
350
11
350
12
350
13
350
85
78
66
255
7
85
78
66
256
7
85
78
66
257
7
85
78
66
258
7
85
78
66
259
7
85
78
66
260
7
85
78
66
261
7
85
78
66
262
7
85
78
66
263
7
85
78
66
264
7
85
78
66
265
7
85
78
66
266
6
75
80
60
20000
2
75
80
60
20000
2
75
80
60
20000
2
4
90
88
79
2500
28
4
90
88
79
2500
29
4
90
88
79
2500
30
92
95
87
55000
7
92
95
87
55000
7
92
95
87
55000
7
11
2026
12
2027
13
2028
75
75
75
75
75
75
75
75
75
80
80
80
80
80
80
80
80
80
60
60
60
60
60
60
60
60
60
20000 20000 20000 ### ### 20000 20000 20000 ###
2
2
2
2
2
2
2
2
2
3
90
88
79
2500
22
3
90
88
79
2500
23
4
4
4
90
90
90
88
88
88
79
79
79
2500 2500 2500
24
24
25
4
90
88
79
2500
26
4
90
88
79
2500
26
4
90
88
79
2500
27
4
90
88
79
2500
28
92
92
92
92
92
92
92
92
92
95
95
95
95
95
95
95
95
95
87
87
87
87
87
87
87
87
87
55000 55000 55000 ### ### 55000 55000 55000 ###
7
7
7
7
7
7
7
7
7
2
2017
3
2018
4
5
6
2019 2020 2021
7
2022
8
2023
9
2024
10
2025
7
0
0
7
0
0
7
0
0
7
0
0
7
0
0
7
0
7
4
14000
7
0
0
6
1
3500
2
0
0
2
0
0
2
1
0
2
0
0
2
1
0
2
0
0
2
0
0
2
0
0
2
1
0
2
0
0
2
1
0
2
0
0
22
6
21000
23
1
3500
24
1
3500
24
0
0
25
1
3500
26
1
3500
26
11
38500
27
1
3500
28
1
3500
28
5
17500
29
7
24500
30
2
7000
7
0
0
7
0
0
7
0
0
7
0
0
7
0
0
7
0
0
7
0
0
7
0
0
7
0
0
7
4
76000
7
0
0
7
1
19000
2
2017
3
2018
7
2022
8
2023
9
2024
10
2025
11
2026
12
2027
13
2028
0
0
4
3400
0
0
0
0
0
0
0
0
4
3400
0
0
0
0
0
0
0
0
4
3400
0
0
8
6800
0
0
0
0
0
0
0
0
8
6800
0
0
0
0
0
0
0
0
8
6800
0
0
2
1100
0
0
0
0
0
0
0
0
2
1100
0
0
0
0
0
0
0
0
2
1100
0
0
2
2200
0
0
0
0
0
0
0
0
2
2200
0
0
0
0
0
0
0
0
2
2200
21
4
14
17
5
11
4
6
2
0
7
0
4
8
2
4
9
1
52
10
20
4
11
1
4
12
1
108
13
31
25
14
6
43
15
10
4
5
6
2019 2020 2021
14
350
15
350
16
350
17
350
18
350
19
350
20
350
21
350
22
350
23
350
85
78
66
267
6
85
78
66
268
6
85
78
66
269
6
85
78
66
270
6
85
78
66
271
6
85
78
66
272
6
85
78
66
273
6
85
78
66
274
6
85
78
66
275
6
85
78
66
276
6
75
80
60
20000
2
75
80
60
20000
2
75
80
60
20000
2
5
90
88
79
2500
35
5
90
88
79
2500
36
5
90
88
79
2500
36
92
95
87
55000
7
92
95
87
55000
7
92
95
87
55000
7
75
80
60
20000
2
5
90
88
79
2500
30
92
95
87
55000
7
75
75
80
80
60
60
20000 20000
2
2
5
90
88
79
2500
31
5
90
88
79
2500
32
92
92
95
95
87
87
55000 55000
7
7
75
80
60
20000
2
5
90
88
79
2500
32
92
95
87
55000
7
75
75
75
80
80
80
60
60
60
20000 20000 20000
2
2
2
5
90
88
79
2500
33
5
90
88
79
2500
34
5
90
88
79
2500
34
92
92
92
95
95
95
87
87
87
55000 55000 55000
7
7
7
14
15
16
17
18
19
20
21
22
23
2029
2030
2031
2032
2033
2034
2035
2036
2037
2038
6
1
3500
6
0
0
6
0
0
6
0
0
6
0
0
6
0
0
6
0
0
6
0
0
6
0
0
6
0
0
2
0
0
2
0
0
2
1
0
2
0
0
2
1
0
2
0
0
2
0
0
2
0
0
2
1
0
2
0
0
30
1
3500
31
1
3500
32
2
7000
32
1
3500
33
12
42000
34
2
7000
34
1
3500
35
6
21000
36
8
28000
36
2
7000
7
2
38000
7
0
0
7
0
0
7
0
0
7
0
0
7
0
0
7
0
0
7
0
0
7
0
0
7
0
0
14
15
16
17
18
19
20
21
22
23
2029
2030
2031
2032
2033
2034
2035
2036
2037
2038
0
0
0
0
0
0
0
0
4
3400
0
0
0
0
0
0
0
0
4
3400
0
0
0
0
0
0
0
0
8
6800
0
0
0
0
0
0
0
0
8
6800
0
0
0
0
0
0
0
0
2
1100
0
0
0
0
0
0
0
0
2
1100
0
0
0
0
0
0
0
0
2
2200
0
0
0
0
0
0
0
0
2
2200
45
16
10
4
17
1
7
18
1
4
19
1
56
20
8
7
21
1
4
22
0
21
23
2
28
24
3
21
25
2
24
350
25
350
26
350
27
350
28
185
85
78
66
277
6
85
78
66
278
6
85
78
66
279
6
85
78
66
280
6
85
78
66
281
3
75
80
60
20000
2
5
90
88
79
2500
37
92
95
87
55000
7
75
75
75
75
80
80
80
80
60
60
60
60
20000 20000 ### 20000
2
2
2
1
6
90
88
79
2500
38
6
6
6
90
90
90
88
88
88
79
79
79
2500 2500 2500
38
39
21
92
92
92
92
95
95
95
95
87
87
87
87
55000 55000 ### 55000
7
7
7
4
24
25
2039
2040
26
27
28
6
4
14000
6
0
0
6
0
0
6
0
0
3
0
0
2
1
0
2
0
0
2
0
0
2
0
0
1
0
0
37
2
7000
38
2
7000
38
0
0
39
0
0
21
0
0
7
0
0
7
0
0
7
0
0
7
0
0
4
0
0
24
25
26
27
28
2039
2040
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
21
26
2
7
27
1
0
28
0
0
29
0
0
30
0
17
Perforadoras (un)
Cargadores Frontales (un)
Camiones (un)
Palas (un)
Wheeldozeer 500 HP (un)
Bulldozer 500 HP
Motoniveladora
Camin Aljibe
Equipo
Perforadoras (un)
Cargadores Frontales (un)
Camiones (un)
Palas (un)
Wheeldozeer 500 HP (un)
Bulldozer 500 HP
Motoniveladora
Camin Aljibe
Cantidad Anual
Cantidad Total
6
2
28
7
4
8
2
2
17
10
93
14
24
48
12
12
In
Datos de Entrada
Dias de Operacin
Prestripping
Razn E/M
Ley Media de Cu
Capacidad Planta
Capacidad Mina
Esteril
Reservas
Vida Util
Alimentacin Planta primer ao (periodo PEM)
Alimentacin Planta 2 ao
Periodo
Prestriping
Mineral
Esteril
Planta
Reservas Remanentes
Ley Media
360
111
2.5
0.6
100000
350000
250000
1000
28
50
75
-1
67
67
67
0
1000
0.3
0.56
Alimentacin P
Aos
Alimentacin P
Aos
0
22
85
45
18
982
0.40
0.58
36 Mt/a
126 Mt/a
90 Mt/a
1
22
116.5
67.5
27
955
0.50
0.73
2
0
126
90
36
919
0.60
0.72
3
0
126
90
36
883
0.60
0.72
4
0
126
90
36
847
0.60
0.71
Aos
Row 26
5
0
126
90
36
811
0.60
0.7
Aos
Row 26
6
0
126
90
36
775
0.60
0.68
7
0
126
90
36
739
0.59
0.68
8
0
126
90
36
703
0.58
0.68
9
0
126
90
36
667
0.56
0.65
10
0
126
90
36
631
0.55
0.65
11
0
126
90
36
595
0.54
0.63
12
0
126
90
36
559
0.53
0.63
13
0
126
90
36
523
0.52
0.61
14
0
126
90
36
487
0.51
0.6
15
0
126
90
36
451
0.50
16
0
126
90
36
415
0.49
0.6
17
0
126
90
36
379
0.48
0.6
0.6
18
0
126
90
36
343
0.47
0.6
19
0
126
90
36
307
0.46
0.59
20
0
126
90
36
271
0.45
0.59
21
0
126
90
36
235
0.44
0.56
22
0
126
90
36
199
0.43
0.56
23
0
126
90
36
163
0.43
0.54
24
0
126
90
36
127
0.42
25
0
126
90
36
91
0.41
0.5
0.5
26
0
126
90
36
55
0.40
0.48
27
0
126
90
36
19
0.39
0.45
28
0
66.5
47.5
19
0
0.38
0.45
Info
1 Chancador
Primario
modelo 60-110
Alimentacion:
100.000 tspd
2 alimentadores.
modelo sh2571
Alimentacion :
2976tph c/u
1 correa de transporte
320 m de largo y 1.8 m
de ancho
Alimentacin: 5950tph
2 alimentadores
modelo sh2571.
Alimentacion :
2210 tph c/u
1 correa de transporte
320 m de largo y 1.8 m
de ancho
Alimentacin: 5950tph
1 Acopio de Grueso
Altura de 27 m
DIametro de 77m
Alimentacin: 5950tph
2 alimentadores
modelo sh2571.
Alimentacion :
2210 tph c/u
Concentrado
de
Cobre
a Colomba| FLOWSHEET
Inicio
2 chancadores de
pebbles + 1 reserv.
Modelo mp1000
Alimentacin:
1330 tph c/u
2 Harneros + 1
reserv.
Alimentacin:
2010 tph c/u
1 molino SAG
Diam 42ft-24ft de largo
Alimentacin: 4430tph
2 molinos de bolas
Alimentacin:
2220 tph c/u
oncentrado
de
Cobre
Inicio
Distribucin Granulometrica ROM
Pasante Acumulado
Tamao (in)
(%)
60
100.0
59.1
98.4
39.4
95.2
19.7
82.9
15.7
77.2
9.8
63.6
6.7
52.3
5.9
49.0
4.7
43.3
3.9
39.1
3.1
33.9
2.4
26.4
19.2
1.6
15.4
1.2
11.7
0.8
7.9
0.4
0.1
DISTRIBUCION GRANULOMETRICA
100.0
90.0
80.0
70.0
60.0
50.0
Column C
40.0
30.0
20.0
10.0
0.1
10
100
METRICA
1 Chancador
Primario
Modelo 60-110
Alimentacion:
100.000 tspd
2 alimentadores.
Modelo sh2571
Alimentacion :
2976tph c/u
1 correa de transporte
Largo: 320 m
Ancho: 1.8 m
Alimentacin: 5950tph
2 alimentadores
Modelo sh2571.
Alimentacion :
2210 tph c/u
1 correa de transporte
argo: 320 m
Ancho: 1.8 m
Alimentacin: 5950tph
1 Acopio de Grueso
Altura de 27 m
DIametro de 77m
Alimentacin: 5950tph
2 alimentadores
Modelo sh2571.
Alimentacion :
2210 tph c/u
1 correa de transporte
Largo: 600 m
Ancho: 1.6 m Alimentacin:
4430tph
NCADO
Inicio
Datos de Entrada
Valor
Alimentacin
Utilizacin Efectiva
Indice de Trabajo promedio
Horas por da
Humedad
Capacidad de Tratamiento
Capacidad de Tratamiento Humedo
Setting de Operacin (OSS)
Modelo de Chancador
Capacidad Catlogo Chancador
130,000
70
12
24
3
7,738
7,970
7
60 x 110
5,575
Valor
Dimensionamiento Chancador
N de Chancadores requerido
N de Chancadores a instalar
Valor
Potencia de chancador
Descripcin
Nominal
Instantneo
Slidos Secos
Flujo
Agua total
Slidos Peso, Humedo
Slidos Secos
Flujo
Agua total
3.5
88.9
38
2,940
4,798
0.86
1
1000
1400
Unidad
t/h
m3/h
m3/h
t/h
t/h
m3/h
m3/h
Instantneo
Diseo
Otros
Tamao (in)
9.00
7
6.5
6
5.5
5
4.5
4
3.5
3
2.5
2
1.5
1.25
1
0.75
0.5
0.25
t/h
t/h
m3/h
m3/h
t/h
t/m3
%
%
%
% Pasante Ac.
100.0
85.0
80.0
76.0
70.0
65.0
60.0
54.0
47.5
42.0
36.0
29.0
23.0
20.0
17.5
14.0
11.0
8.0
0.1
CHANCADO PRIM
Unidad
tspd
%
Kwh/t
h
%
tph
thph
pulg
pulg
tph
Unidad
pulg
mm
%
tph
tph
Unidad
unidad
unidad
Kw
Hp
Alimentacin Chancado
Producto
Primario
Chancado Primario
5,417
5,417
3,385
3,385
5,579
7,738
4,836
5,579
7,738
4,836
7,970
8,767
5,480
7,970
8,767
5,480
9,030
1.6
3
10
70
9,030
1.6
3
10
70
100
90
80
70
60
50
Column C
40
30
20
10
0
0.1
10
CHANCADO PRIMARIO
Inicio
Column C
Inicio
Datos de Entrada
Parmetro
planta (efectiva)
Mineral
Mineral Esponjada
planta (volumen)
Alim. Diseo
Densidad de
Densidad de
Alim. Diseo
F(100)
Angulo reposo correa inclinada
Velocidad correa
Nmero de polines
Valor
7,970
2.6
1.6
4,981
9.0
10
3
3
Unidad
tsph
t/m3
t/m3
m3/hr
in
grados
m/s
unidades
Cubicacin material
Holgura banda(D)
Ancho Plano Banda
Area mineral a trans
Cinta cargada
Velocidad
Nveces correa es llenada
Valor
1
1,443
4,329
0.95
1.8
70.9
72
35
30
320
6580
4.80
26.31
0.67
214
Unidad
unidad
m3/h
m3/h
(tabla 3)
m
pulg
pulg
grados
m
m
tph
pulg
pulg
m2
m3
23.31 veces/hr
Velocidad correa
Velocidad correa
Peso a transportar
Peso especfico
Cap.volumetrica por Hr
Coef.Inclinacin
Coef.Concavidad
Peso
7,453 m/hr
2.07 m/seg
1.6 t/m3
2,987 m3/hr
0.97 (tabla III)
1 (tabla IV)
4,928 ton/hr
Pt
571.7 Kw
766.6 Hp
777.5 Cv
43.63 kg/m
1.8 m
1.89 kg/m2
8.6 mm
6-
0.76 m
84 pulg
100 lb/pie3
413 intervalos
731,486 kg
2.44 m
NPolines
peso total
131 intervalos
220,800 kg
Potencia efectiva
Rendimiento
Pot. Motor
89 %
629
Pot.Efectiva
560 Kw
CORREA TRANSPO
Ph
TABLA VIII
(tabla VIII)
(Manual goodyear EP 250)
(tabla IX)
ORREA TRANSPORTADORA
Phoenix
TABLA IX
Inicio
CONVERSIONES
1pulg-cm
1pulg-m
1m-pulg
1pulg2-m2
1pulg3-m3
1m2-pulg2
1m3-pulg3
1ton-lb
1kw-hp
1kw-cv
2.5 cm
0.0254 m
39.4 pulg
0 m2
0 m3
1550 pul2
61023.7 pul3
2205 lb
1.3410221
1.36
Inicio
Datos de Entrada
Prametro
Valor
Unidad
Capacidad Diseo Planta
7,970 thph
Capacidad Planta Diaria
191,286 thpd
Densidad Mineral
2.6 t/m3
Densidad mineral esponjado
1.6 t/m3
Volumen necesario
306,057 m3/d
Tiempo
12 hrs
ngulo de reposo pila ()
37
ngulo de reposo carga viva ()
37
Silos de Extraccin
2 unidades
Datos Calculados
Valor
Prametro
Capacidad de Stock
-
Separacin entre silos (S)
Razn S/D
Cantidad de carga viva (%P)
Carga Viva
Parametro
Capacidad de Stock
Carga Viva
Carga Muerta
N de Silos de Extraccin
Altura
Dimetro
95,643
43.0
0.5
22
21,041
Unidad
t
m
-%
t
Unidad
98,300 t
21,000 t
77,300 t
2 unidades
31 m
87 m
Ton
0
0
4.0 167.55160819
7.0 1172.8612573
11.0 4146.9023027
14 9382.8900587
18.0 18849.555922
21 31667.253948
25 51312.680009
26 61261.056745
27 67055.410235
28 73198.271071
28 75063.12047
30 90792.027689
31 98285.354486
Ecuac
40
35
30
f(x) = 0.3516437786x
25
H(m)
20
15
10
5
0
0
10
20
Ecuacin de la Recta
Ecuacin de la Recta
40
35
30
h
0
15
25
35
25
20
15
10
d
0
43
70
100
5
0
0
10
20
30
40
50
60
70
80
D (m)
Ecuacin de la Recta
0.3516
0.025
90
100
Alim. Diseo
Densidad de
Densidad de
Alim. Diseo
F(100)
Angulo reposo correa inclinada
Velocidad correa
Nmero de polines
Valor
5,417
2.6
1.6
3,385
8.5
0
3
3
Unidad
tsph
t/m3
t/m3
m3/hr
in
grados
m/s
unidades
Cubicacin material
Holgura banda(D)
Ancho Plano Banda
Area mineral a trans
Cinta cargada
Velocidad
Nveces correa es llenada
Velocidad correa
Velocidad correa
Valor
1
1,128
3,384
1.6
63.0
35
0
600
5414
4.37
23.39
0.65
392
Unidad
unidad
m3/h
m3/h
m
pulg
grados
m
m
tph
pulg
pulg
m2
m3
8.63 veces/hr
5,177 m/hr
1.44 m/seg
Peso a transportar
Peso especfico
Cap.volumetrica por Hr
Coef.Inclinacin
Coef.Concavidad
Peso
1.6 t/m3
1,622 m3/hr
1 (tabla III)
1 (tabla IV)
2,595 ton/hr
Pt
158.3 Kw
212.3 Hp
215.3 Cv
38.78 kg/m
1.6 m
1.89 kg/m2
8.6 mm
6-
0.76 m
84 pulg
100 lb/pie3
781 intervalos
1,382,735 kg
2.44 m
246 intervalos
414,306 kg
Potencia efectiva
Rendimiento
Pot. Motor
89 %
174
Pot.Efectiva
155 Kw
Fundamentos de
TABLA VIII
(tabla VIII)
(Manual goodyear EP 250)
(tabla IX)
TABLA IX
Inicio
CONVERSIONES
1pulg-cm
1pulg-m
1m-pulg
1pulg2-m2
1pulg3-m3
1m2-pulg2
1m3-pulg3
1ton-lb
1kw-hp
1kw-cv
2.5 cm
0.0254 m
39.4 pulg
0 m2
0 m3
1550 pul2
61023.7 pul3
2205 lb
1.3410221
1.36
Chancador Primario
Parametro
Valor
Unidad
Alim. Planta (efectiva)
7,970 thph
Alim. Planta (volumen)
4,836 m3/h
Modelo
SH2571
Capacidad Catalogo
1,700 m3/h
Potencia
55- 110 Kw
Cantidad Total
2 unidades
Cantidad por Chancador
2 unidades
Parametro
Alimentacin
Modelo
Capacidad (catlogo)
Potencia
Cantidad Total
Cantidad por Stockpile
Stockpile
Valor
Unidad
3,385 m3/h
SH2571
1,700 m3/h
55- 110 Kw
2 unidades
2 unidades
Informacin Tcnica Pr
ADORES
Inicio
Informacin
2 chancadores de
pebbles + 1 reserv.
Modelo mp1000
Alimentacin:
1330 tph c/u
1 molino SAG
Diam 42ft-24ft de largo
Alimentacin: 4430tph
2 chancadores de
pebbles + 1 reserv.
Modelo mp1000
Alimentacin:
1330 tph c/u
2 Harneros + 1
reserv.
Alimentacin:
2010 tph c/u
1 molino SAG
Diam 42ft-24ft de largo
Alimentacin: 4430tph
2 molinos de bolas
Alimentacin:
2220 tph c/u
FLOWSHEET MOLIENDA
Inicio
Inicio
Datos Molino SAG
Parametro
Porcentaje de slidos descarga molino
Descarga Trommel
Pebbles Generados
Porcentaje velocidad crtica
Nivel de llenado total
Nivel de llenado bolas
Consumo Especfico de Energa
Granulometra bajo tamao harnero (80% pasante)
Utilizacin Efectiva
Factor de diseo
Valor
75
40
30
78
30
13
4.50
<3000
94
0
Datos de Entrada
Parametro
Densidad Insitu
Densidad Esponjada
Hrs al da
Factor Kw a HP
Valor
1.9
1.6
22.6
1.3
Capacidad a tratar
Parametro
Capacidad de alimentacin da
Capacidad de alimentacin hr
Capacidad de alimentacin m3/h
Valor
130,000
5,417
3,385
3,385
5,417
6,306
H20
Informacin Tcnica P
Unidad
%
%
%
%
%
%
Kwh/t conc
um
%
%
Flujo
Potencia
Unidad
t/m3
t/m3
hrs
-
Unidad
tpd
tsph
m3/h
m3/h
tspd
th conc.
Balance de Masa
a
b
5,417
7,042
97.0
75
168
2,347
709
2347
1638
ce de Masa
c
1,625
75
542
d
1,625
75.0
542
f
5,417
75
1,806
AG
Alimentacin
Tipo de Partcula
Densidad
Harneado
Carga ciculante
Material retenido
Flujo retenido
Material Pasante
Datos de Entada
7,042
tsph
Laminar
1.60
t/m3
Humedo
30
%
2,113
tsph
4,401
m3/h
4,929
--
Qdeck = A x B x C x D x E x F x G x H x I x J
xKxL
Factor
Factor
Factor
Factor
Factor
Factor
Factor
Factor
Factor
Factor
Factor
Factor
Qdeck
A
B
C
D
E
F
G
H
I
J
K
L
Clculo Qdeck
90
1.3
1
0.9
1.25
1
0.96
1
1
1
1
0.7
88.452
Grafico 1
Grafico 2
Grafico 3
Tabla 1
Tabla 2
Tabla 3
Tabla 4
Tabla 5
Tabla 6
Tabla 7
Tabla 8
Tabla 9
Area Harnero
55.7
m2
Area Catalogo
17
m2
m2
Numero de Harnero
HxIxJ
Grfico 1
Grfico 2
Grfico 3
Tabla 1
Tabla 2
Tabla 3
Tabla 4
Tabla 5
Tabla 6
Tabla 7
Tabla 8
Tabla 9
Inicio
Tabla 5
Datos de Entrada
Parametro
Valor
Unidad
Alimentacin diseo
1,625 tph
Humedad Mineral
3 %
Densidad Mineral
2.6
Densidad esponjada Mineral
1.6
Indice de Trabajo
12.0
Utilizacin Efectiva
94 %
Chancador de Pebbles
Parametro
Valor
Unidad
Capacidad requerida
1,729 tph
3 in
Pebbles Generados
76.2 mm
13 mm
Tamao descarga (CSS)
0.5 in
Razn de Reduccin
6.0 -Modelo Chancador Pebbles
MP800
Capacidad Catalogo
495 tph
N Ch. Pebbles por Capacidad
4 unidad
N Ch. Pebbles (+reserva) Total
5 Unidad
Chancadores Pebbles
ES
Inicio
Inform
Datos de Entrada
N Bateras
N Hidrociclones por batera
Densidad del slido
Factor de diseo
Carga circulante
%Sol ALIM
Dens.Pulpa
Diametro Hidrociclon (in)
Diametro entrada
Hidrociclon(in)
Diametro del Vortex (in)
Diametro Apex (in)
Altura (in)
Fraccin de Slidos en
volumen()
a1
a2
a3
a4
3
17
2.6
0
350%
55%
1.25
33
8.25
14
8
99
32%
9.68
1.4
55
0.52
0.95
Alimentacin
Bp
Gs (t/hr) por hidrocicln
Gt (m3/hr) por hidrocicln
Ga (m3/hr) por hidrocicln
GPM por hidrocicln
0.050
477.9
1432.6
1048.8
5,172.0
H (psi)
20
100
10
Dimensionamiento
Hidrociclones por Batera
Hidrociclenes de reservas
N de Batera
N Total de Hidrociclones
Modelo del Hidrocicln
17
3
3
54
gMAX33
1
10
100
a Colomba| HIDROCICLN
Inicio
100
1000
10000
Inicio
Unidad
5,000
212
350
75
30
94
14
24
3,911
80
F1
F2
F3
F4
F5
F6
F
12
Informacin Tcnica
Valor
um
um
%
%
%
%
Kwh/t
um
%
Molino de Bolas
Capacidad requerida
Densidad Pulpa
Capacidad requerida
N de molinos
5,417
1.9
2,916.7
3
1
1
0.9146
1
1
1
0.9146
20693
3
27
46
Kwh/t
Clculos
Pulpa
Masa
Agua
%Sl
Masa seca
%Sl
Agua
tsph
t/m3
m3/h
unidades
de Bolas
Kwh/tc
HP
HP
pies
46231.57849 KW
49182.53031 KW
KW
unidades
pies
pies
Clculos
32,500
24,375
8,125
0.75
tph
tph
tph
%
g
5,416.7
75
1,806
Balance de Masa
h
i
24,375
18,958
57.8
75
17,830
6,319
j
18,958
75
6,319
5,417
32
11,510
DE BOLAS
Inicio
Informacin
2 Barrido
N Celdas: 3
Alimentacin: 609.8 tph
Primaria
N Celdas:8
Alimentacin: 4716 tph
Remolienda
N Molinos Vertical: 3
Alimentacin: 205.8 tph
1 Limpieza
Nde Celdas: 3
Alimentacin: 1000.5
1 Barrido
N Celdas: 4
Alimentacin: 689.7 tph
2 Limpieza
Nde Celdas: 4
Alimentacin: 310.8 t
FLOWSHEET FLOTACIN
Inicio
Remolienda
N Molinos Vertical: 3
Alimentacin: 205.8 tph
1 Limpieza
Nde Celdas: 3
Alimentacin: 1000.5 tph
2 Limpieza
Nde Celdas: 4
Alimentacin: 310.8 tph
Rec
S1
S2
S3
S4
S5
Fino
92
80
74
60
84.9
Proceso
Alimentacion Primaria
Concentrado Primaria
Relave Primaria
Post Remolienda
Post Remo.+R.Limp.
Concentrado 1Limpieza
Concentrado 2Limpieza
Relave 2Limpieza
Relave 1Limpieza
Concentrado 1Barrido
Relave 1Barrido
Concentrado 2Barrido
Alimentacion Remolienda
Relave 2Barrido
Relave total
S Calculado
11.93
31.06
29.61
11.59
22.80
W
Finos (tph)
W1
28.77
W2
26.47
W3
2.3
W4
34.7
W5
34.4
W6
35.1
W7
25.9
W8
9.1
W9
8.8
W10
5.3
W11
3.5
W12
3.0
W13
8.2
W14
0.5
W15
2.8
Recuperacin Global
Balance total
Balance Finos
Primaria
Global Limpieza
1 Limpieza
2 Limpieza
1 Barrido
2 Barrido
Global Barrido
tph
4433
529
940.5
292.1
648.3
573.2
648.3
Global
4433
Alimentacin
Ley (%)
0.7
5.0
4.7
12
1.4
0.6
1.4
0.65
Utilidad Efectiva
Factor de Diseo
94
0.0
%
%
acin
Fino (tph)
28.77
26.47
43.82
35.1
8.8
3.5
8.8
Tph
529
86.5
292.1
86.5
75.1
130.7
205.8
28.8
86.5
% Sl
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
Concentrado
Ley (%)
5
30
12
30
7
2.3
4
30
H20 (tph)
10,021.4
1,195.9
8,825.5
1,661.2
2,126.0
660.4
195.5
464.8
1,465.7
169.8
1,295.8
295.5
465.3
1,000.3
9,825.9
Relave
Fino
26.5
25.9
35.1
25.9
5.3
2.98
8.23
Tph
3904.0
442.5
648.3
205.6
573.2
442.5
442.5
25.9
4346
Relave
Recuperacin
Ley (%)
Fino (tph)
%
0.1
2.3
92
0.1
0.5
98
1.4
8.8
80
4.4
9.11
74
0.6
3.5
60
0.1
0.5
84.9
0.1
0.5
94.0
0.07
2.8
90.2
Inicio
2 Barrido
1 Barrido
2 Limpieza
1 Limpieza
Primaria
Celdas
Parametros
Flujo Slido
Tamao Celda
Tiempo de Residencia
Volumen Efectivo
Caudal Celda
Flujo Slido
Tamao Celda
Tiempo de Residencia
Volumen Efectivo
Caudal Celda
Flujo Slido
Diametro
Altura
Tamao Celda
Tiempo de Residencia
Volumen Efectivo
Caudal Celda
Flujo Slido
Tamao Celda
Tiempo de Residencia
Volumen Efectivo
Caudal Celda
Flujo Slido
Tamao Celda
Tiempo de Residencia
Volumen Efectivo
Caudal Celda
Valor
4,716.0
300.0
30.0
90.0
11,835.2
1,000.5
300.00
16.0
90
2,511
310.8
3
12
85
19.0
90
779.9
689.7
160.0
15
90
1,731
609.8
300.0
30.0
90.0
1,530.4
Unidad
tph
m3
min
%
m3/hr
tph
m3
min
%
m3/hr
tph
m
m
m3
min
%
m3/hr
tph
m3
min
%
m3/hr
tph
m3
min
%
m3/hr
N de Bancos
4
5
6
N de Celdas por Banco
22
11
co
N
Inicio
N Celda
8
3
4
4
3
24
3
4
4
3
Informacin Tcnica P
Datos Molinos Vertical
Parametros
Granulometra de alimentacin (F80)
Granulometra producto circuito de molienda (P80)
Carga Circulante
Porcentaje de slidos descarga molino
ndice de trabajo promedio (Wi)
CEE Molino vertical
Velocidad Crtica
Concentrado Primaria
Alimentacion Remolienda
Potencia Electrica
Valor
100
45
150
65
13.6
3
80.0
529
205.8
2,205
2,954
3,000
VTM-1250-WB
1
530
161
HP
M-1250-WB
unidades
in
in
LIENDA
Inicio
o Vertical
2240/3000
Tranque de Relave
Capacidad: 1300 tph
Alimentacin: 4347 tpf
Concentrado
de
Cobre
Espesador Relave
Area: 5027 m
Diametro: 80m
5 unidades
Alimentacin: 4346 tpf
2 Barrido
2 Barrido
Filtrado
Area: 168 m
2 Unidades
Alimentacin: 86.5 tpf
Espesador Concentrado
Area: 706m
Diametro: 30m
1 unidad
Alimentacin: 86.5 tpf
T Espesador|Filtrado|Tranque Relave
Inicio
Informacin Tc
Datos de Entrada Espesador Concentrado
Parametros
Valor
Unidad
86.5 tph
Alimentacin
69.5 m3/h
%Solido entrada
32 %
Solido en Peso (Cp)
60 %
Densidad
1.25 t/m3
Flujo de Salida
51.9 tph
rea Unitaria
0.5 m2/tpd
Dilucin Entrada
2.13
Dilucin Salida
0.67
Velocidad de Sedimentacin
0.15 m/hr
rea Requerida
675.4 m2
98.4
400.16
Cantidad Requerida
3 unidad
=(1)/
DILUCIN
=1/(1)
Proporcin de Solido
=(__)/
(_+_ )
Concentracin de Slidos
rea de Espesado
=(())/
(_ )
Gs: Alimentacintp
l: Densidad liquido
Gs: Alimentacintp
l: Densidad liquido
ESADOR
Inicio
Diametro Area
100
7,854
102
8,171
104
8,495
106
8,825
108
9,161
110
9,503
112
9,852
114
10,207
116
10,568
118
10,936
120
11,310
122
11,690
124
12,076
126
12,469
Gs: Alimentacintph.
l: Densidad liquidoton/m3.
Gs: Alimentacintph.
l: Densidad liquidoton/m3.
Informacin Tcnica P
Datos de Entrada Filtrado de Concentrado
Parametros
Valor
Unidad
Tasa de Filtrado
450 Kg/h/m2
Tiempo de Residencia
5.0 ciclos
Alimentacin
86.5 tph
Factor de Seguridad
1.0
Caracteristicas Equipos
rea de Filtrado
192.2 m2
rea de Catlogo
120 m2
Equipos Necesarios
2.0 unidades
Modelo Seleccionado
Larox M48
Inicio
Infor
Gs
% Solidos
Gt Pulpa
Gs
% Solidos
Gt Pulpa
Densidad Pulpa
Utilizacin Efectiva Planta
Relave Espesado (Gt Pulpa)
Vida til
Capacidad Tranque
Volumen Tranque
Metodo de llenado
Construccin Muros
Altura minima Revancha
Altura Muro
rea Tranque
rea Tranque
Coronamiento
Ancho Talud
Parametros
Aguas Abajo
arenas gruesas separadas por hidrociclones
2
25
55,703,386
5,570
6
75
lotacin
tph
%
tph
spesado
tph
%
tph
gr/t
%
ktpd
aos
Mt
m3
os
Inicio
Inicio
Datos de Entrada
Antecedentes Generales
Reservas Mineras
Alimentacin diaria a Planta
Dias de Operacin al ao
Utilizacin Efectiva (Tiempo de ejecucin efectivo)
Chancado Primario
Molino SAG
Planta de Chnacado de Pebbles
Molinos de Bolas/Hidrociclones
Planta de Flotacin
Espesamiento de Concentrados/Relaves
Filtrado de Concentrados
Alimentacin Planta primer ao (periodo PEM)
Ley de Concentrado
Humedad Concentrado
Antecedentes Econmicos- Financieros
Precio Cobre
Cargos Fundicin- Refinera Cobre
Cargo de Tratamiento (TC)
Cargo de Refinacin (RC)
Deduccin Metalrgica
Cobre Pagable
Costos de Operacin
Mina
Planta
Costo de Transporte (interno+ externo)
Gastos de A&V (% del costo total)
Inversin Inicial
Tasa de descuento
Impuesto de Primera Categora
Perodo de bienes amortizables
Depresiacin de Activos
Royalty
Valor
1000
100000
360
70
94
94
94
94
98
80
50
30
9
Valor
2.6
120
12
97
1.8
6
100
10
2000
10
17
5
Tabla SII
Tasa Efectiva
Unidad
Millones ton
tspd
das
%
%
%
%
%
%
%
%
%
%
Unidad
US$/Lb
US$/Tms
Cus$/Lb
%
US$/T
US$/T
US$/Tmh
%
US$ Millones
%
%
aos
Tasa Efectiva
Datos de Entrada
Antecedentes Metalurgicos
Valor
Humedad mineral
3
Densidad mineral
2.6
Densidad mineral esponjado
1.6
Ley promedio de mineral Cobre
Indice de Trabajo promedio
13.6
Recuperacin metlurgico Cobre
90.2
0.6
Unidad
%
t/m^3
t/m^3
0.6
Kwh/t
%
Datos de Entrada
Distribucin Granulometrica ROM
Tamao (in)
47.2
100.0
25.6
98.0
16
94.0
13.8
82.0
11.8
75.0
10
65.1
8
53.2
7.5
51.6
7
50.2
6.5
49.0
6
46.7
5.5
45.2
5
4.5
4
3.5
3
2.5
2
1.5
1.3
1
0.8
0.5
0.3
43.0
41.2
39.2
36.8
33.9
31.6
29.1
27.0
24.6
22.6
20.0
17.5
15.0
Depreciacin Acelerada
Item
Inversion Equipos
-2
147
-1
49.0
Tranques de Relave
30
40
10
Total Depreciable
Infraestuctura Mina
0
49
10.0
31
45
31
Total Depreciable
Planta
31.0
355
360
355
Total Depreciable
355.0
Total Depreciacin
445
Pre- Stripping
Total
Depreciacin Lineal
Item
Inversion Equipos
121
-2
147
-1
0
16.33333333
16.33333333
Tranques de Relave
30
Total Depreciable
Infraestuctura Mina
3.3
31
Total Depreciable
Planta
40
3.333333333
45
6.2
6.2
355
360
71
Total Depreciable
71.0
Total Depreciacin
97
49.0
1
62.5
49
7.5
56.5
2
21
3
17
45
30
5
0
7.5
7.5
20.83333333 20.83333333 20.83333333
7
7
7
5.666666667 5.666666667
1.166666667
28.3
35.3
70
10
10
13.33333333 13.33333333 13.33333333
23.33333333 23.33333333 23.33333333
23.3
46.7
36.7
23.3
30
4
3.5
33.5
13.8
0.0
0.0
45.0
30.0
0.0
0.0
0.0
0.0
360
360.0
0.0
0.0
0.0
0.0
477
133
65
59
34
14
113
24.2
46.8
46.8
46.8
46.8
22.6
0
1
2
3
4
22.5
62.5
21
17
3.5
16.33333333 16.33333333 16.33333333 16.33333333 16.33333333
2.5
2.5
2.5
2.5
6.944444444 6.944444444 6.944444444
2.333333333 2.333333333
1.888888889
5
0
16.33333333
2.5
6.944444444
2.333333333
1.888888889
0.388888889
30.38888889
30
70
3.333333333 3.333333333 3.333333333 3.333333333 3.333333333 3.333333333
4.444444444 4.444444444 4.444444444 4.444444444 4.444444444 4.444444444
7.777777778 7.777777778 7.777777778 7.777777778 7.777777778
7.8
15.6
15.6
15.6
15.6
15.6
30
6.2
9
15.2
6.2
9
6
21.2
6.2
9
6
21.2
6.2
9
6
21.2
9
6
15.0
71
72
143.0
71
72
143.0
71
72
143.0
71
72
143.0
72
72.0
182
199
206
208
133
6
6.0
52
7
3.5
8
52
9
3.5
10
3.5
11
107.5
5.666666667
1.166666667 1.166666667
1.166666667 1.166666667 1.166666667
1.166666667 1.166666667 1.166666667
17.33333333 17.33333333 17.33333333
1.166666667 1.166666667
1.166666667
6.8
2.3
2.3
19.7
19.7
19.7
0.0
0.0
0.0
0.0
0.0
0.0
20
20
20
6
3.5
16.33333333
2.5
6.944444444
2.333333333
1.888888889
0.388888889
7
3.5
16.33333333
2.5
6.944444444
2.333333333
1.888888889
0.388888889
0.388888889
8
52
9
3.5
10
3.5
11
107.5
2.5
6.944444444
2.333333333
1.888888889
0.388888889
0.388888889
0.388888889
2.5
6.944444444
2.333333333
1.888888889
0.388888889
0.388888889
0.388888889
5.777777778
6.944444444
2.333333333
1.888888889
0.388888889
0.388888889
0.388888889
5.777777778
0.388888889
2.333333333
1.888888889
0.388888889
0.388888889
0.388888889
5.777777778
0.388888889
0.388888889
18.5 11.94444444
4.444444444
7.777777778 7.777777778
12.2
7.8
43
39
0.0
0.0
0.0
0.0
15
21
19
12
Perodo
12
24.5
13
43
14
45
15
3.5
16
7
17
3.5
1.166666667
1.166666667 1.166666667
35.83333333 35.83333333 35.83333333
8.166666667 8.166666667 8.166666667
14.33333333 14.33333333 14.33333333
15
15
15
1.166666667 1.166666667
2.333333333
38.2
45.2
58.3
37.5
30.5
18.5
0.0
0.0
0.0
0.0
0.0
0.0
38
45
58
38
31
19
14
45
15
3.5
16
7
17
3.5
0.388888889
0.388888889
5.777777778
0.388888889
0.388888889
11.94444444
2.722222222
4.777777778
0.388888889
0.388888889
5.777777778
0.388888889
0.388888889
11.94444444
2.722222222
4.777777778
5
Perodo
12
24.5
1.888888889
0.388888889
0.388888889
0.388888889
5.777777778
0.388888889
0.388888889
11.94444444
13
43
0.388888889
0.388888889
0.388888889
5.777777778
0.388888889
0.388888889
11.94444444
2.722222222
0.388888889
5.777777778
0.388888889
0.388888889
11.94444444
2.722222222
4.777777778
5
0.388888889
5.777777778
0.388888889
0.388888889
11.94444444
2.722222222
4.777777778
5
0.388888889
0.777777778
0.0
0.0
0.0
0.0
0.0
0.0
22
22
27
32
32
32
18
55.5
19
7
20
3.5
21
21
22
28
23
20.5
1.166666667
2.333333333 2.333333333
1.166666667 1.166666667 1.166666667
18.5
18.5
18.5
2.333333333 2.333333333 2.333333333
1.166666667 1.166666667 1.166666667
7
7
9.333333333
4.7
22.0
22.0
22.0
10.5
17.5
0.0
0.0
0.0
0.0
0.0
0.0
22
22
22
11
18
18
55.5
19
7
20
3.5
21
21
22
28
23
20.5
0.388888889
0.388888889
11.94444444
2.722222222
4.777777778
5
0.388888889
0.777777778
0.388888889
0.388888889
11.94444444
2.722222222
4.777777778
5
0.388888889
0.777777778
0.388888889
6.166666667
11.94444444
2.722222222
4.777777778
5
0.388888889
0.777777778
0.388888889
6.166666667
0.777777778
2.722222222
4.777777778
5
0.388888889
0.777777778
0.388888889
6.166666667
0.777777778
0.388888889
4.777777778
5
0.388888889
0.777777778
0.388888889
6.166666667
0.777777778
0.388888889
2.333333333
5
0.388888889
0.777777778
0.388888889
6.166666667
0.777777778
0.388888889
2.333333333
3.111111111
21 19.33333333
0.0
0.0
0.0
0.0
0.0
0.0
27
33
33
21
21
19
24
21
25
7
26
0
27
0
28
0
7
9.333333333 9.333333333
6.833333333 6.833333333 6.833333333
7
7
7
2.333333333 2.333333333 2.333333333
23.2
23.2
16.2
9.3
2.3
0.0
0.0
0.0
0.0
0.0
23
23
16
24
21
25
7
26
0
27
0
28
0
6.166666667
0.777777778
0.388888889
2.333333333
3.111111111
2.277777778
2.333333333
0.777777778
18.16666667
0.777777778
0.388888889
2.333333333
3.111111111
2.277777778
2.333333333
0.777777778
12
0.388888889
0.777777778
0.388888889
6.166666667
0.777777778
0.388888889
2.333333333
3.111111111
2.277777778
0.777777778
0.388888889
6.166666667
0.777777778
0.388888889
2.333333333
3.111111111
2.277777778
2.333333333
0.388888889
6.166666667
0.777777778
0.388888889
2.333333333
3.111111111
2.277777778
2.333333333
0.777777778
16.61111111 18.55555556 18.55555556
0.0
0.0
0.0
0.0
0.0
17
19
19
18
12
Ao
Movimiento de Material (REM 2.5)
Toneladas de Mineral (Mt)
Ley Cu%
Recuperacin (%)
Produccin
Cu (Mt) ao
Cu (Kt) ao
Concentrado
Ley de Concentrado (%)
Humedad del Concentrado
Concentrado Seco DMT
Concentrado Hmedo WMT
Precio Cu (US$/t)
Pagable (%)
Cu
Ingreso Bruto Total
Ingreso Pagable Total
Costos
Transporte ($/Ton concentrado)
Fundicin ($/Ton concentrado secas)
Refinacin Cu ($/Lb Cu)
Costos de Transporte
Costos de Fundicion
Costos de Refinacin Cu
Ingreso Neto
Costo de Mina
Costo de Planta
G&A
Depreciacin (-)
UTILIDAD OPERACIONAL
IEM (% )
IEM (MS$)
Perdidas de Arrastre
Impuesto a la Renta 1a Categora (17%)
Utilidad Neta
INVERSIONES
Ingeniera
Inversin de equipos
Pre Striping
Tranque de Relave
Cierre de Mina
Inversion Planta
Infraestructura Mina
Activos Fijos
Capital de trabajo
Inversion Total
Depreciacin (+)
Amortizacin Prestriping (+)
Perdidas de Arrastre (+)
Ao (Inicio Flujos)
FLUJO DE CAJA
FLUJO DE CAJA DESCONTADO
VAN
TIR
IVAN
Inversin Inicial
2000
-2
0
0
0.56
90.2
-1
67
0
0.58
90.2
0
63
0
0.73
90.2
1
95
27
0.72
90.2
0.00
0
0.00
0
0.00
0
0.18
175
30
9
0.0
0.0
5733
30
9
0.0
0.0
5733
30
9
0.0
0.0
5733
30
9
0.5
0.6
5733
97
97
97
97
0
0
0
0
0
0
1005
975
100
120
12
100
120
12
0
0
0
58
64
137
716
0
0
0
0
0
0
0
0
121
0
153
108
26
210
162
37
-120.6
-287.1
-408.87
-24
-47
-97
-182
-199
-217
-494
321
0
0
0
0
0
0
10
31
-217
-494
290
0
0
0
0
0
0
-494
0
-217.4666666667
-493.6
289.6
0.50
147
0.40
0
121
40
23
113
70
63
30
28
355
31
564
360
45
566
564
0
0
0
566
97
0
0
30
236
120
356
182
24
0
91
0
91
199
47
494
-564
-687
-643
938
-563.5
-624.5
-531.1
704.8
2190.2
26.3
1.1
564
$ 1,914.74
515
1
Indicadores Economicos
VAN
TIR
IVAN
951.9
15.3
0.5
195
2
68
3
2
126
36
0.72
90.2
3
126
36
0.71
90.2
4
126
36
0.7
90.2
5
126
36
0.68
90.2
6
126
36
0.68
90.2
0.23
234
0.23
231
0.23
227
0.22
221
0.22
221
30
9
0.71
0.78
5733
30
9
0.70
0.77
5733
30
9
0.7
0.8
5733
30
9
0.7
0.7
5733
30
9
0.7
0.7
5733
97
97
97
97
97
1340
1300
1322
1282
1303
1264
1266
1228
1266
1228
100
120
12
100
120
12
100
120
12
100
120
12
100
120
12
78
85
182
77
84
179
76
83
177
74
80
172
74
80
172
955
942
929
902
902
227
216
44
227
216
44
227
216
44
227
216
44
227
216
44
-487.08
-487.08
-487.08
-487.08
-487.08
-47
-47
-47
-23
-206
-208
-133
-52
-43
561
540
598
666
698
9
51
9
48
8
50
8
55
9
59
510
492
547
611
639
-204
52
0
84
0
93
0
104
0
109
457.6
408.4
454.2
507.2
530.2
21
17
7
360
28
0
28
206
47
204
24
0
24
208
47
0
371
0
371
133
47
0
7
0
7
52
23
0
11
0
11
43
0
0
886
639
263
574
562
604.9
396.6
148.2
294.7
262.1
19
4
15
5
209
6
4
7
5
8
N ECONMICA
7
126
36
0.68
90.2
8
126
36
0.65
90.2
9
126
36
0.65
90.2
10
126
36
0.63
90.2
11
126
36
0.63
90.2
12
126
36
0.61
90.2
0.22
221
0.21
211
0.21
211
0.20
205
0.20
205
0.20
198
30
9
0.7
0.7
5733
30
9
0.6
0.7
5733
30
9
0.6
0.7
5733
30
9
0.6
0.7
5733
30
9
0.6
0.7
5733
30
9
0.6
0.7
5733
97
97
97
97
97
97
1266
1228
1210
1174
1210
1174
1173
1138
1173
1138
1136
1102
100
120
12
100
120
12
100
120
12
100
120
12
100
120
12
100
120
12
74
80
172
70
77
164
70
77
164
68
74
159
68
74
159
66
72
154
902
862
862
836
836
809
227
216
44
227
216
44
227
216
44
227
216
44
227
216
44
227
216
44
-487.08
-487.08
-487.08
-487.08
-487.08
-487.08
-39
-15
-21
-19
-12
-22
702
672
666
632
639
593
8
59
8
55
8
56
8
52
8
52
8
49
643
617
610
580
586
544
0
109
0
105
0
104
0
99
0
100
0
93
533.6
512.3
506.5
481.7
486.7
451.6
52
108
25
7
360
11
0
11
39
0
0
59
0
59
15
0
0
371
0
371
21
0
0
11
0
11
19
0
0
115
0
115
12
0
0
32
0
32
22
0
0
561
468
156
489
384
441
238.0
180.3
54.8
155.9
111.2
116.2
5
9
23
10
130
11
3
12
33
13
8
14
13
126
36
0.6
90.2
14
126
36
15
126
36
90.2
90.2
90.2
90.2
90.2
0.19
195
0.19
195
0.19
195
0.19
195
0.19
195
0.19
192
30
9
0.6
0.6
5733
30
9
0.6
0.6
5733
30
9
0.6
0.6
5733
30
9
0.6
0.6
5733
30
9
0.6
0.6
5733
30
9
0.6
0.6
5733
97
97
97
97
97
97
1117
1083
1117
1083
1117
1083
1117
1083
1117
1083
1098
1065
100
120
12
100
120
12
100
120
12
100
120
12
100
120
12
100
120
12
65
71
152
65
71
152
65
71
152
65
71
152
65
71
152
64
70
149
796
796
796
796
796
783
227
216
44
227
216
44
227
216
44
227
216
44
227
216
44
227
216
44
-487.08
-487.08
-487.08
-487.08
-487.08
-487.08
0.6
16
126
36
0.6
17
126
36
0.6
18
126
36
0.6
0.59
-22
-27
-32
-32
-32
-27
574
570
565
565
564
552
8
47
8
48
8
46
8
45
8
44
7
41
527
522
519
520
520
511
0
90
0
89
0
88
0
88
0
88
0
87
437.3
432.9
430.7
431.2
431.8
423.8
43
45
56
7
360
50
0
50
22
0
0
412
0
412
27
0
0
11
0
11
32
0
0
7
0
7
32
0
0
4
0
4
32
0
0
56
0
56
27
0
0
409
47
452
456
460
395
98.0
10.3
89.3
82.0
75.3
58.7
12
15
90
16
2
17
1
18
1
19
8
20
19
126
36
20
126
36
0.59
21
126
36
0.56
22
126
36
0.56
23
126
36
0.54
24
126
36
0.5
0.5
90.2
90.2
90.2
90.2
90.2
90.2
0.19
192
0.18
182
0.18
182
0.18
175
0.16
162
0.16
162
30
9
0.6
0.6
5733
30
9
0.6
0.6
5733
30
9
0.6
0.6
5733
30
9
0.5
0.6
5733
30
9
0.5
0.5
5733
30
9
0.5
0.5
5733
97
97
97
97
97
97
1098
1065
1043
1011
1043
1011
1005
975
931
903
931
903
100
120
12
100
120
12
100
120
12
100
120
12
100
120
12
100
120
12
64
70
149
61
66
142
61
66
142
58
64
137
54
59
126
54
59
126
783
743
743
716
663
663
227
216
44
227
216
44
227
216
44
227
216
44
227
216
44
227
216
44
-487.08
-487.08
-487.08
-487.08
-487.08
-487.08
-33
-33
-21
-21
-19
-17
546
491
503
467
396
399
8
42
7
36
7
37
7
32
6
25
6
26
504
455
466
435
371
373
0
86
0
77
0
79
0
74
0
63
0
63
418.0
377.9
386.7
361.1
308.1
309.9
21
28
21
21
360
360
367
0
367
33
0
0
4
0
4
33
0
0
21
0
21
21
0
0
28
0
28
21
0
0
21
0
21
19
0
0
381
0
381
17
0
0
84
407
387
354
307
-55
11.3
50.0
43.2
35.9
28.3
-4.6
50
21
0
22
2
23
3
24
2
25
32
26
25
126
36
26
126
36
90.2
90.2
90.2
28
67
19
0.6
90.2
0.16
156
0.15
146
0.15
146
0.10
103
30
9
0.5
0.5
5733
30
9
0.4
0.5
5733
30
9
0.4
0.5
5733
30
9
0
0
5733
97
97
97
97
894
867
838
813
838
813
590
572
100
120
12
100
120
12
100
120
12
100
120
12
52
57
121
49
53
114
49
53
114
34
37
80
637
597
597
420
227
216
44
227
216
44
227
216
44
120
114
23
-487.08
-487.08
-487.08
-257.07
0.48
27
126
36
0.45
0.45
-19
-19
-18
-12
361
307
307
303
6
22
6
17
6
17
8
23
339
290
290
280
0
58
0
49
0
49
0
48
281.2
240.4
241.0
232.3
7
0
7
19
0
0
0
0
0
19
0
0
0
0
0
18
0
0
0
120
120
12
0
0
293
259
259
124
22.3
18.0
16.3
7.1
1
27
0
28
0
29
0
30
Informa
A los EM cuyas ventas anuales determinadas conforme a la letra d) del inciso 3 del A
de la LIR, excedan al valor equivalente a 50.000 TMCF, se les aplicar una tasa corres
al MOM, de acuerdo a las siguientes
Tabla 1: Margen operacional minero
(antes de rebajar IEAM)
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
0.00
36.75
36.86
36.97
37.07
37.18
37.29
37.40
37.51
37.61
37.72
37.83
37.94
38.05
38.15
38.26
38.37
38.48
38.59
38.69
38.80
38.91
39.02
39.13
39.23
39.34
39.45
39.56
39.67
39.77
39.88
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
36.75
36.86
36.97
37.07
37.18
37.29
37.40
37.51
37.61
37.72
37.83
37.94
38.05
38.15
38.26
38.37
38.48
38.59
38.69
38.80
38.91
39.02
39.13
39.23
39.34
39.45
39.56
39.67
39.77
39.88
39.99
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
0.00
35.00
35.10
35.20
35.30
35.40
35.50
35.60
35.70
35.80
35.90
36.00
36.10
36.20
36.30
36.40
36.50
36.60
36.70
36.80
36.90
37.00
37.10
37.20
37.30
37.40
37.50
37.60
37.70
37.80
37.90
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
39.99
40.10
40.21
40.31
40.42
40.53
40.64
40.75
40.85
40.96
41.07
41.18
41.29
41.39
41.50
41.61
41.72
41.83
41.93
42.04
42.15
42.26
42.37
42.48
42.59
42.70
42.81
42.92
43.03
43.14
43.26
43.37
43.48
43.59
43.70
43.81
43.92
44.03
44.14
44.25
44.36
44.47
44.58
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
40.10
40.21
40.31
40.42
40.53
40.64
40.75
40.85
40.96
41.07
41.18
41.29
41.39
41.50
41.61
41.72
41.83
41.93
42.04
42.15
42.26
42.37
42.48
42.59
42.70
42.81
42.92
43.03
43.14
43.26
43.37
43.48
43.59
43.70
43.81
43.92
44.03
44.14
44.25
44.36
44.47
44.58
44.69
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
38.00
38.10
38.20
38.30
38.40
38.50
38.60
38.70
38.80
38.90
39.00
39.10
39.20
39.30
39.40
39.50
39.60
39.70
39.80
39.90
40.00
40.10
40.20
40.30
40.40
40.50
40.60
40.70
40.80
40.90
41.00
41.10
41.20
41.30
41.40
41.50
41.60
41.70
41.80
41.90
42.00
42.10
42.20
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
44.69
44.80
44.91
45.02
45.13
45.24
45.35
45.47
45.58
45.69
45.80
45.91
46.02
46.13
46.24
46.35
46.46
46.57
46.68
46.79
46.90
47.01
47.12
47.23
47.34
47.45
47.56
47.68
47.79
47.90
48.01
48.13
48.24
48.35
48.47
48.58
48.69
48.81
48.92
49.03
49.14
49.26
49.37
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
44.80
44.91
45.02
45.13
45.24
45.35
45.47
45.58
45.69
45.80
45.91
46.02
46.13
46.24
46.35
46.46
46.57
46.68
46.79
46.90
47.01
47.12
47.23
47.34
47.45
47.56
47.68
47.79
47.90
48.01
48.13
48.24
48.35
48.47
48.58
48.69
48.81
48.92
49.03
49.14
49.26
49.37
49.48
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
42.30
42.40
42.50
42.60
42.70
42.80
42.90
43.00
43.10
43.20
43.30
43.40
43.50
43.60
43.70
43.80
43.90
44.00
44.10
44.20
44.30
44.40
44.50
44.60
44.70
44.80
44.90
45.00
45.10
45.20
45.30
45.40
45.50
45.60
45.70
45.80
45.90
46.00
46.10
46.20
46.30
46.40
46.50
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
49.48
49.60
49.71
49.82
49.94
50.05
50.16
50.27
50.39
50.50
50.61
50.73
50.84
50.95
51.07
51.18
51.29
51.40
51.52
51.63
51.74
51.86
51.97
52.08
52.20
52.31
52.42
52.53
52.65
52.76
52.87
52.99
53.10
53.21
53.33
53.44
53.56
53.67
53.79
53.90
54.02
54.13
54.25
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
49.60
49.71
49.82
49.94
50.05
50.16
50.27
50.39
50.50
50.61
50.73
50.84
50.95
51.07
51.18
51.29
51.40
51.52
51.63
51.74
51.86
51.97
52.08
52.20
52.31
52.42
52.53
52.65
52.76
52.87
52.99
53.10
53.21
53.33
53.44
53.56
53.67
53.79
53.90
54.02
54.13
54.25
54.36
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
46.60
46.70
46.80
46.90
47.00
47.10
47.20
47.30
47.40
47.50
47.60
47.70
47.80
47.90
48.00
48.10
48.20
48.30
48.40
48.50
48.60
48.70
48.80
48.90
49.00
49.10
49.20
49.30
49.40
49.50
49.60
49.70
49.80
49.90
50.00
50.10
50.20
50.30
50.40
50.50
50.60
50.70
50.80
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
54.36
54.48
54.60
54.71
54.83
54.94
55.06
55.17
55.29
55.40
55.52
55.64
55.75
55.87
55.98
56.10
56.21
56.33
56.44
56.56
56.67
56.79
56.91
57.02
57.14
57.25
57.37
57.48
57.60
57.71
57.83
57.95
58.06
58.18
58.29
58.41
58.52
58.64
58.75
58.87
58.98
59.10
59.22
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
54.48
54.60
54.71
54.83
54.94
55.06
55.17
55.29
55.40
55.52
55.64
55.75
55.87
55.98
56.10
56.21
56.33
56.44
56.56
56.67
56.79
56.91
57.02
57.14
57.25
57.37
57.48
57.60
57.71
57.83
57.95
58.06
58.18
58.29
58.41
58.52
58.64
58.75
58.87
58.98
59.10
59.22
59.34
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
50.90
51.00
51.10
51.20
51.30
51.40
51.50
51.60
51.70
51.80
51.90
52.00
52.10
52.20
52.30
52.40
52.50
52.60
52.70
52.80
52.90
53.00
53.10
53.20
53.30
53.40
53.50
53.60
53.70
53.80
53.90
54.00
54.10
54.20
54.30
54.40
54.50
54.60
54.70
54.80
54.90
55.00
55.10
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
59.34
59.45
59.57
59.69
59.81
59.93
60.04
60.16
60.28
60.40
60.52
60.63
60.75
60.87
60.99
61.11
61.22
61.34
61.46
61.58
61.70
61.81
61.93
62.05
62.17
62.29
62.40
62.52
62.64
62.76
62.88
62.99
63.11
63.23
63.35
63.47
63.58
63.70
63.82
63.94
64.06
64.17
64.29
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
59.45
59.57
59.69
59.81
59.93
60.04
60.16
60.28
60.40
60.52
60.63
60.75
60.87
60.99
61.11
61.22
61.34
61.46
61.58
61.70
61.81
61.93
62.05
62.17
62.29
62.40
62.52
62.64
62.76
62.88
62.99
63.11
63.23
63.35
63.47
63.58
63.70
63.82
63.94
64.06
64.17
64.29
64.41
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
55.20
55.30
55.40
55.50
55.60
55.70
55.80
55.90
56.00
56.10
56.20
56.30
56.40
56.50
56.60
56.70
56.80
56.90
57.00
57.10
57.20
57.30
57.40
57.50
57.60
57.70
57.80
57.90
58.00
58.10
58.20
58.30
58.40
58.50
58.60
58.70
58.80
58.90
59.00
59.10
59.20
59.30
59.40
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
64.41
64.53
64.65
64.76
64.88
65.00
65.12
65.24
65.36
65.48
65.61
65.73
65.85
65.97
66.09
66.21
66.33
66.45
66.57
66.69
66.82
66.94
67.06
67.18
67.30
67.42
67.54
67.66
67.78
67.90
68.03
68.15
68.27
68.39
68.51
68.63
68.75
68.87
68.99
69.11
69.24
69.36
69.48
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
64.53
64.65
64.76
64.88
65.00
65.12
65.24
65.36
65.48
65.61
65.73
65.85
65.97
66.09
66.21
66.33
66.45
66.57
66.69
66.82
66.94
67.06
67.18
67.30
67.42
67.54
67.66
67.78
67.90
68.03
68.15
68.27
68.39
68.51
68.63
68.75
68.87
68.99
69.11
69.24
69.36
69.48
69.60
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
59.50
59.60
59.70
59.80
59.90
60.00
60.10
60.20
60.30
60.40
60.50
60.60
60.70
60.80
60.90
61.00
61.10
61.20
61.30
61.40
61.50
61.60
61.70
61.80
61.90
62.00
62.10
62.20
62.30
62.40
62.50
62.60
62.70
62.80
62.90
63.00
63.10
63.20
63.30
63.40
63.50
63.60
63.70
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
69.60
69.72
69.84
69.96
70.08
70.20
70.32
70.45
70.57
70.69
70.81
70.93
71.05
71.17
71.30
71.42
71.55
71.67
71.79
71.92
72.04
72.17
72.29
72.41
72.54
72.66
72.79
72.91
73.03
73.16
73.28
73.41
73.53
73.65
73.78
73.90
74.03
74.15
74.27
74.40
74.52
74.65
74.77
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
69.72
69.84
69.96
70.08
70.20
70.32
70.45
70.57
70.69
70.81
70.93
71.05
71.17
71.30
71.42
71.55
71.67
71.79
71.92
72.04
72.17
72.29
72.41
72.54
72.66
72.79
72.91
73.03
73.16
73.28
73.41
73.53
73.65
73.78
73.90
74.03
74.15
74.27
74.40
74.52
74.65
74.77
74.89
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
63.80
63.90
64.00
64.10
64.20
64.30
64.40
64.50
64.60
64.70
64.80
64.90
65.00
65.10
65.20
65.30
65.40
65.50
65.60
65.70
65.80
65.90
66.00
66.10
66.20
66.30
66.40
66.50
66.60
66.70
66.80
66.90
67.00
67.10
67.20
67.30
67.40
67.50
67.60
67.70
67.80
67.90
68.00
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
74.89
75.02
75.14
75.27
75.39
75.51
75.64
75.76
75.89
76.01
76.13
76.26
76.38
76.51
76.63
76.75
76.88
77.00
77.13
77.25
77.38
77.51
77.63
77.76
77.89
78.02
78.14
78.27
78.40
78.53
78.65
78.78
78.91
79.04
79.16
79.29
79.42
79.55
79.67
79.80
79.93
80.06
80.18
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
75.02
75.14
75.27
75.39
75.51
75.64
75.76
75.89
76.01
76.13
76.26
76.38
76.51
76.63
76.75
76.88
77.00
77.13
77.25
77.38
77.51
77.63
77.76
77.89
78.02
78.14
78.27
78.40
78.53
78.65
78.78
78.91
79.04
79.16
79.29
79.42
79.55
79.67
79.80
79.93
80.06
80.18
80.31
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
68.10
68.20
68.30
68.40
68.50
68.60
68.70
68.80
68.90
69.00
69.10
69.20
69.30
69.40
69.50
69.60
69.70
69.80
69.90
70.00
70.10
70.20
70.30
70.40
70.50
70.60
70.70
70.80
70.90
71.00
71.10
71.20
71.30
71.40
71.50
71.60
71.70
71.80
71.90
72.00
72.10
72.20
72.30
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
80.31
80.44
80.57
80.69
80.82
80.95
81.08
81.20
81.33
81.46
81.59
81.71
81.84
81.97
82.10
82.22
82.35
82.48
82.61
82.73
82.86
82.99
83.12
83.24
83.37
83.50
83.63
83.76
83.89
84.02
84.15
84.28
84.41
84.54
84.67
84.80
84.94
85.07
85.20
85.33
85.46
85.59
85.72
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
80.44
80.57
80.69
80.82
80.95
81.08
81.20
81.33
81.46
81.59
81.71
81.84
81.97
82.10
82.22
82.35
82.48
82.61
82.73
82.86
82.99
83.12
83.24
83.37
83.50
83.63
83.76
83.89
84.02
84.15
84.28
84.41
84.54
84.67
84.80
84.94
85.07
85.20
85.33
85.46
85.59
85.72
85.85
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
72.40
72.50
72.60
72.70
72.80
72.90
73.00
73.10
73.20
73.30
73.40
73.50
73.60
73.70
73.80
73.90
74.00
74.10
74.20
74.30
74.40
74.50
74.60
74.70
74.80
74.90
75.00
75.10
75.20
75.30
75.40
75.50
75.60
75.70
75.80
75.90
76.00
76.10
76.20
76.30
76.40
76.50
76.60
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
85.85
85.98
86.11
86.25
86.38
86.51
86.64
86.77
86.90
87.03
87.16
87.29
87.42
87.56
87.69
87.82
87.95
88.08
88.21
88.34
88.47
88.60
88.73
88.87
89.00
89.13
89.26
89.39
89.52
89.65
89.78
89.91
90.04
90.18
90.31
90.44
90.58
90.71
90.85
90.98
91.12
91.25
91.39
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
85.98
86.11
86.25
86.38
86.51
86.64
86.77
86.90
87.03
87.16
87.29
87.42
87.56
87.69
87.82
87.95
88.08
88.21
88.34
88.47
88.60
88.73
88.87
89.00
89.13
89.26
89.39
89.52
89.65
89.78
89.91
90.04
90.18
90.31
90.44
90.58
90.71
90.85
90.98
91.12
91.25
91.39
91.52
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
76.70
76.80
76.90
77.00
77.10
77.20
77.30
77.40
77.50
77.60
77.70
77.80
77.90
78.00
78.10
78.20
78.30
78.40
78.50
78.60
78.70
78.80
78.90
79.00
79.10
79.20
79.30
79.40
79.50
79.60
79.70
79.80
79.90
80.00
80.10
80.20
80.30
80.40
80.50
80.60
80.70
80.80
80.90
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
91.52
91.65
91.79
91.92
92.06
92.19
92.33
92.46
92.60
92.73
92.87
93.00
93.13
93.27
93.40
93.54
93.67
93.81
93.94
94.08
94.21
94.34
94.48
94.61
94.75
94.88
95.02
95.15
95.29
95.42
95.56
95.69
95.82
95.96
96.09
96.23
96.36
96.50
96.63
96.77
96.90
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
91.65
91.79
91.92
92.06
92.19
92.33
92.46
92.60
92.73
92.87
93.00
93.13
93.27
93.40
93.54
93.67
93.81
93.94
94.08
94.21
94.34
94.48
94.61
94.75
94.88
95.02
95.15
95.29
95.42
95.56
95.69
95.82
95.96
96.09
96.23
96.36
96.50
96.63
96.77
96.90
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
81.00
81.10
81.20
81.30
81.40
81.50
81.60
81.70
81.80
81.90
82.00
82.10
82.20
82.30
82.40
82.50
82.60
82.70
82.80
82.90
83.00
83.10
83.20
83.30
83.40
83.50
83.60
83.70
83.80
83.90
84.00
84.10
84.20
84.30
84.40
84.50
84.60
84.70
84.80
84.90
85.00
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
a
eracional minero
35.00
35.10
35.20
35.30
35.40
35.50
35.60
35.70
35.80
35.90
36.00
36.10
36.20
36.30
36.40
36.50
36.60
36.70
36.80
36.90
37.00
37.10
37.20
37.30
37.40
37.50
37.60
37.70
37.80
37.90
38.00
Tabla 3: Tabla 4:
Tasa
Tasa
Marginal efectiva
0.05
0.08
0.08
0.08
0.08
0.08
0.08
0.08
0.08
0.08
0.08
0.08
0.08
0.08
0.08
0.08
0.08
0.08
0.08
0.08
0.08
0.08
0.08
0.08
0.08
0.08
0.08
0.08
0.08
0.08
0.08
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
38.10
38.20
38.30
38.40
38.50
38.60
38.70
38.80
38.90
39.00
39.10
39.20
39.30
39.40
39.50
39.60
39.70
39.80
39.90
40.00
40.10
40.20
40.30
40.40
40.50
40.60
40.70
40.80
40.90
41.00
41.10
41.20
41.30
41.40
41.50
41.60
41.70
41.80
41.90
42.00
42.10
42.20
42.30
0.08
0.08
0.08
0.08
0.08
0.08
0.08
0.08
0.08
0.08
0.08
0.08
0.08
0.08
0.08
0.08
0.08
0.08
0.08
0.08
0.105
0.105
0.105
0.105
0.105
0.105
0.105
0.105
0.105
0.105
0.105
0.105
0.105
0.105
0.105
0.105
0.105
0.105
0.105
0.105
0.105
0.105
0.105
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.06
42.40
42.50
42.60
42.70
42.80
42.90
43.00
43.10
43.20
43.30
43.40
43.50
43.60
43.70
43.80
43.90
44.00
44.10
44.20
44.30
44.40
44.50
44.60
44.70
44.80
44.90
45.00
45.10
45.20
45.30
45.40
45.50
45.60
45.70
45.80
45.90
46.00
46.10
46.20
46.30
46.40
46.50
46.60
0.105
0.105
0.105
0.105
0.105
0.105
0.105
0.105
0.105
0.105
0.105
0.105
0.105
0.105
0.105
0.105
0.105
0.105
0.105
0.105
0.105
0.105
0.105
0.105
0.105
0.105
0.105
0.13
0.13
0.13
0.13
0.13
0.13
0.13
0.13
0.13
0.13
0.13
0.13
0.13
0.13
0.13
0.13
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.06
46.70
46.80
46.90
47.00
47.10
47.20
47.30
47.40
47.50
47.60
47.70
47.80
47.90
48.00
48.10
48.20
48.30
48.40
48.50
48.60
48.70
48.80
48.90
49.00
49.10
49.20
49.30
49.40
49.50
49.60
49.70
49.80
49.90
50.00
50.10
50.20
50.30
50.40
50.50
50.60
50.70
50.80
50.90
0.13
0.13
0.13
0.13
0.13
0.13
0.13
0.13
0.13
0.13
0.13
0.13
0.13
0.13
0.13
0.13
0.13
0.13
0.13
0.13
0.13
0.13
0.13
0.13
0.13
0.13
0.13
0.13
0.13
0.13
0.13
0.13
0.13
0.13
0.155
0.155
0.155
0.155
0.155
0.155
0.155
0.155
0.155
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.07
0.07
0.07
0.07
0.07
0.07
0.07
0.07
0.07
0.07
0.07
0.07
0.07
0.07
0.07
0.07
0.07
0.07
0.07
0.07
0.07
51.00
51.10
51.20
51.30
51.40
51.50
51.60
51.70
51.80
51.90
52.00
52.10
52.20
52.30
52.40
52.50
52.60
52.70
52.80
52.90
53.00
53.10
53.20
53.30
53.40
53.50
53.60
53.70
53.80
53.90
54.00
54.10
54.20
54.30
54.40
54.50
54.60
54.70
54.80
54.90
55.00
55.10
55.20
0.155
0.155
0.155
0.155
0.155
0.155
0.155
0.155
0.155
0.155
0.155
0.155
0.155
0.155
0.155
0.155
0.155
0.155
0.155
0.155
0.155
0.155
0.155
0.155
0.155
0.155
0.155
0.155
0.155
0.155
0.155
0.155
0.155
0.155
0.155
0.155
0.155
0.155
0.155
0.155
0.155
0.18
0.18
0.07
0.07
0.07
0.07
0.07
0.07
0.07
0.07
0.07
0.07
0.07
0.07
0.07
0.07
0.07
0.07
0.07
0.07
0.07
0.07
0.07
0.07
0.07
0.07
0.07
0.07
0.07
0.07
0.07
0.07
0.07
0.07
0.07
0.07
0.07
0.07
0.07
0.07
0.07
0.07
0.07
0.07
0.07
55.30
55.40
55.50
55.60
55.70
55.80
55.90
56.00
56.10
56.20
56.30
56.40
56.50
56.60
56.70
56.80
56.90
57.00
57.10
57.20
57.30
57.40
57.50
57.60
57.70
57.80
57.90
58.00
58.10
58.20
58.30
58.40
58.50
58.60
58.70
58.80
58.90
59.00
59.10
59.20
59.30
59.40
59.50
0.18
0.18
0.18
0.18
0.18
0.18
0.18
0.18
0.18
0.18
0.18
0.18
0.18
0.18
0.18
0.18
0.18
0.18
0.18
0.18
0.18
0.18
0.18
0.18
0.18
0.18
0.18
0.18
0.18
0.18
0.18
0.18
0.18
0.18
0.18
0.18
0.18
0.18
0.18
0.18
0.18
0.18
0.18
0.08
0.08
0.08
0.08
0.08
0.08
0.08
0.08
0.08
0.08
0.08
0.08
0.08
0.08
0.08
0.08
0.08
0.08
0.08
0.08
0.08
0.08
0.08
0.08
0.08
0.08
0.08
0.08
0.08
0.08
0.08
0.08
0.08
0.08
0.08
0.08
0.08
0.08
0.08
0.08
0.08
0.08
0.08
59.60
59.70
59.80
59.90
60.00
60.10
60.20
60.30
60.40
60.50
60.60
60.70
60.80
60.90
61.00
61.10
61.20
61.30
61.40
61.50
61.60
61.70
61.80
61.90
62.00
62.10
62.20
62.30
62.40
62.50
62.60
62.70
62.80
62.90
63.00
63.10
63.20
63.30
63.40
63.50
63.60
63.70
63.80
0.18
0.18
0.18
0.18
0.18
0.21
0.21
0.21
0.21
0.21
0.21
0.21
0.21
0.21
0.21
0.21
0.21
0.21
0.21
0.21
0.21
0.21
0.21
0.21
0.21
0.21
0.21
0.21
0.21
0.21
0.21
0.21
0.21
0.21
0.21
0.21
0.21
0.21
0.21
0.21
0.21
0.21
0.21
0.08
0.08
0.08
0.08
0.08
0.08
0.08
0.08
0.08
0.08
0.08
0.08
0.09
0.09
0.09
0.09
0.09
0.09
0.09
0.09
0.09
0.09
0.09
0.09
0.09
0.09
0.09
0.09
0.09
0.09
0.09
0.09
0.09
0.09
0.09
0.09
0.09
0.09
0.09
0.09
0.09
0.09
0.09
63.90
64.00
64.10
64.20
64.30
64.40
64.50
64.60
64.70
64.80
64.90
65.00
65.10
65.20
65.30
65.40
65.50
65.60
65.70
65.80
65.90
66.00
66.10
66.20
66.30
66.40
66.50
66.60
66.70
66.80
66.90
67.00
67.10
67.20
67.30
67.40
67.50
67.60
67.70
67.80
67.90
68.00
68.10
0.21
0.21
0.21
0.21
0.21
0.21
0.21
0.21
0.21
0.21
0.21
0.21
0.24
0.24
0.24
0.24
0.24
0.24
0.24
0.24
0.24
0.24
0.24
0.24
0.24
0.24
0.24
0.24
0.24
0.24
0.24
0.24
0.24
0.24
0.24
0.24
0.24
0.24
0.24
0.24
0.24
0.24
0.24
0.09
0.09
0.09
0.09
0.09
0.09
0.09
0.09
0.09
0.09
0.09
0.09
0.09
0.09
0.09
0.09
0.09
0.09
0.09
0.09
0.10
0.10
0.10
0.10
0.10
0.10
0.10
0.10
0.10
0.10
0.10
0.10
0.10
0.10
0.10
0.10
0.10
0.10
0.10
0.10
0.10
0.10
0.10
68.20
68.30
68.40
68.50
68.60
68.70
68.80
68.90
69.00
69.10
69.20
69.30
69.40
69.50
69.60
69.70
69.80
69.90
70.00
70.10
70.20
70.30
70.40
70.50
70.60
70.70
70.80
70.90
71.00
71.10
71.20
71.30
71.40
71.50
71.60
71.70
71.80
71.90
72.00
72.10
72.20
72.30
72.40
0.24
0.24
0.24
0.24
0.24
0.24
0.24
0.24
0.24
0.24
0.24
0.24
0.24
0.24
0.24
0.24
0.24
0.24
0.24
0.275
0.275
0.275
0.275
0.275
0.275
0.275
0.275
0.275
0.275
0.275
0.275
0.275
0.275
0.275
0.275
0.275
0.275
0.275
0.275
0.275
0.275
0.275
0.275
0.10
0.10
0.10
0.10
0.10
0.10
0.10
0.10
0.10
0.10
0.10
0.10
0.10
0.10
0.10
0.10
0.10
0.10
0.10
0.10
0.10
0.10
0.10
0.10
0.11
0.11
0.11
0.11
0.11
0.11
0.11
0.11
0.11
0.11
0.11
0.11
0.11
0.11
0.11
0.11
0.11
0.11
0.11
72.50
72.60
72.70
72.80
72.90
73.00
73.10
73.20
73.30
73.40
73.50
73.60
73.70
73.80
73.90
74.00
74.10
74.20
74.30
74.40
74.50
74.60
74.70
74.80
74.90
75.00
75.10
75.20
75.30
75.40
75.50
75.60
75.70
75.80
75.90
76.00
76.10
76.20
76.30
76.40
76.50
76.60
76.70
0.275
0.275
0.275
0.275
0.275
0.275
0.275
0.275
0.275
0.275
0.275
0.275
0.275
0.275
0.275
0.275
0.275
0.275
0.275
0.275
0.275
0.275
0.275
0.275
0.275
0.275
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.11
0.11
0.11
0.11
0.11
0.11
0.11
0.11
0.11
0.11
0.11
0.11
0.11
0.11
0.11
0.11
0.11
0.11
0.11
0.11
0.11
0.11
0.11
0.11
0.11
0.11
0.12
0.12
0.12
0.12
0.12
0.12
0.12
0.12
0.12
0.12
0.12
0.12
0.12
0.12
0.12
0.12
0.12
76.80
76.90
77.00
77.10
77.20
77.30
77.40
77.50
77.60
77.70
77.80
77.90
78.00
78.10
78.20
78.30
78.40
78.50
78.60
78.70
78.80
78.90
79.00
79.10
79.20
79.30
79.40
79.50
79.60
79.70
79.80
79.90
80.00
80.10
80.20
80.30
80.40
80.50
80.60
80.70
80.80
80.90
81.00
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.345
0.345
0.345
0.345
0.345
0.345
0.345
0.345
0.345
0.345
0.12
0.12
0.12
0.12
0.12
0.12
0.12
0.12
0.12
0.12
0.12
0.12
0.12
0.12
0.12
0.12
0.12
0.12
0.12
0.12
0.12
0.12
0.12
0.13
0.13
0.13
0.13
0.13
0.13
0.13
0.13
0.13
0.13
0.13
0.13
0.13
0.13
0.13
0.13
0.13
0.13
0.13
0.13
81.10
81.20
81.30
81.40
81.50
81.60
81.70
81.80
81.90
82.00
82.10
82.20
82.30
82.40
82.50
82.60
82.70
82.80
82.90
83.00
83.10
83.20
83.30
83.40
83.50
83.60
83.70
83.80
83.90
84.00
84.10
84.20
84.30
84.40
84.50
84.60
84.70
84.80
84.90
85.00
0.345
0.345
0.345
0.345
0.345
0.345
0.345
0.345
0.345
0.345
0.345
0.345
0.345
0.345
0.345
0.345
0.345
0.345
0.345
0.345
0.345
0.345
0.345
0.345
0.345
0.345
0.345
0.345
0.345
0.345
0.345
0.345
0.345
0.345
0.345
0.345
0.345
0.345
0.345
0.345
0.14
0.13
0.13
0.13
0.13
0.13
0.13
0.13
0.13
0.13
0.13
0.13
0.13
0.13
0.13
0.13
0.13
0.13
0.13
0.13
0.14
0.14
0.14
0.14
0.14
0.14
0.14
0.14
0.14
0.14
0.14
0.14
0.14
0.14
0.14
0.14
0.14
0.14
0.14
0.14
0.14
0.14
Ingreso Total
Total Costos Operativos
Depreciacin Acelerada
Amortizacin Prestriping
Utilidad
MOM
0
0
0
0
0
0
0
0.00
-120.60
445
0.00
324.40
0.00
0.00
0.00
-287.10
477
-24.20
166.03
0.00
0.00
975.12
-408.87
133
-46.80
652.61
0.67
66.93
0.10
9.75
1300.16
-487.08
65
-46.80
831.28
0.64
63.94
0.09
9.13
1282.10
-487.08
59
-46.80
806.88
0.63
62.93
0.09
8.94
1264.04
-487.08
34
-46.80
763.66
0.60
60.41
0.08
8.44
1227.92
-487.08
14
-22.60
732.08
0.60
59.62
0.08
8.28
1227.92
-487.08
7
0.00
747.68
0.61
60.89
0.09
8.52
1227.92
-487.08
2
0.00
743.18
0.61
60.52
0.08
8.46
1173.75
-487.08
2
0.00
689.00
0.59
58.70
0.08
8.14
1173.75
-487.08
20
0.00
706.34
0.60
60.18
0.08
8.38
1137.64
-487.08
20
0.00
670.22
0.59
58.91
0.08
8.17
1137.64
-487.08
20
0.00
670.22
0.59
58.91
0.08
8.17
1101.52
-487.08
38
0.00
652.61
0.59
59.25
0.08
8.22
1083.46
-487.08
45
0.00
641.55
0.59
59.21
0.08
8.22
1083.46
-487.08
58
0.00
654.72
0.60
60.43
0.08
8.44
1083.46
-487.08
38
0.00
633.88
0.59
58.51
0.08
8.10
1083.46
-487.08
31
0.00
626.88
0.58
57.86
0.08
7.98
1083.46
-487.08
19
0.00
614.88
0.57
56.75
0.08
7.79
1065.40
-487.08
5
0.00
582.99
0.55
54.72
0.07
7.43
1065.40
-487.08
22
0.00
600.32
0.56
56.35
0.08
7.72
1011.23
-487.08
22
0.00
546.15
0.54
54.01
0.07
7.32
1011.23
-487.08
22
0.00
546.15
0.54
54.01
0.07
7.32
975.12
-487.08
11
0.00
498.54
0.51
51.13
0.07
6.86
902.89
-487.08
18
0.00
433.31
0.48
47.99
0.06
6.39
902.89
-487.08
23
0.00
438.97
0.49
48.62
0.06
6.48
866.77
-487.08
23
0.00
402.86
0.46
46.48
0.06
6.17
812.60
-487.08
16
0.00
341.68
0.42
42.05
0.06
5.63
812.60
-487.08
9
0.00
334.85
0.41
41.21
0.06
5.54
571.83
-257.07
2
0.00
317.09
0.55
55.45
0.08
7.55