UNIVERSIDAD NACIONALDEL CENTRO DEL PER
Facultad de Ingeniera Metalrgica y de Materiales
Asignatura: Preparacin Mecnica de Minerales
IV Semestre 2011 -I
TEMA: BALANCE EN CEDAZOS O HARNEROS - CIRCUITO DE CHANCADO
PROBLEMA: Del muestreo realizado a una zaranda 6`x 16 se han obtenido los datos que se resumen e
la tabla siguiente:
Tamao de Partcula
Mallas
Micrones
8"
203200
6"
152400
4"
101600
3 1/2"
88900
3"
76200
2 1/2"
63500
2"
50800
1 1/2"
38100
1"
25400
3/4"
19050
1/2"
12700
3/8"
9525
1/4"
6350
6M
3400
8M
2400
10M
1700
20M
850
-20M
TMS/hora
Alimento
2.9
7.9
15.3
6.1
4.9
4.9
7.4
7.4
8.3
2.5
3.3
3
3.9
5
2.6
2.5
4.1
7.9
?
% PESO
Oversize
4.3
11.7
22.7
9
7.4
7.4
11.1
11
12.4
3
0
0
0
0
0
0
0
0.1
2880
Undersize
0
0
0
0
0
0
0
0
0
1.5
10.1
9.2
12
15.1
8
7.6
12.6
24
?
2.071
2.079
2.068
2.103
1.960
1.960
2.000
2.056
2.024
2.000
2.061
2.067
2.077
2.020
2.077
2.040
2.073
2.064
Calcular:
a) El coeficiente de Carga circulante
b) El D80 del alimento, oversize y undersize
c) Grafico de Gaudin Schuman del alimento, oversize y undersize, en un solo grfico
d) El % de carga circulante
e) Las TMS/hora del alimento y undersize del cedazo
e se resumen en
UNIVERSIDAD NACIONALDEL CENTRO DEL PER
Facultad de Ingeniera Metalrgica y de Materiales
Asignatura: Preparacin Mecnica de MineraIV Semestre 2011 -I
TEMA: BALANCE EN CEDAZOS O HARNEROS - CIRCUITO DE CHANCADO
PROBLEMA: Del muestreo realizado a una zaranda 6`x 16 se han obtenido los datos que se resumen en
la tabla siguiente:
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
Tamao de Partcula
% PESO
Mallas
Micrones AlimentoOversizeUndersize
8"
203200
3.1
4.3
0
6"
152400
7.9
11.7
0
4"
101600
14.8
22.7
0
3 1/2"
88900
6.1
9
0
3"
76200
4.9
7.4
0
2 1/2"
63500
4.7
7.4
0
2"
50800
7.4
11.5
0
1 1/2"
38100
7.6
11
0
1"
25400
8.3
12
0
3/4"
19050
2.5
2.8
1.5
1/2"
12700
3.3
0
10.1
3/8"
9525
3
0
9.6
1/4"
6350
3.9
0
12.7
6M
3400
5
0
15.1
8M
2400
2.6
0
8.5
10M
1700
2.5
0
8.5
20M
850
4.1
0
12.6
-20M
7.9
0.1
25
TMS/hora
?
2880
?
2.583
2.079
1.873
2.103
1.960
1.741
1.805
2.235
2.243
3.333
2.061
2.200
2.256
2.020
2.269
2.400
2.073
2.192
Calcular:
a) El coeficiente de Carga circulante
b) El D80 del alimento, oversize y undersize
c) Grafico de Gaudin Schuman del alimento, oversize y undersize, en un solo grfico
d) El % de carga circulante
e) Las TMS/hora del alimento y undersize del cedazo
UNIVERSIDAD NACIONALDEL CENTRO DEL PER
Facultad de Ingeniera Metalrgica y de Materiales
PROCESAMIENTO DE MINERALES
Asignatura: Preparacin Mecnica de MineraIV Semestre 2011 -I
TEMA: BALANCE EN CEDAZOS O HARNEROS VIBRATORIOS - CIRCUITO DE CHANCADO
PROBLEMA: Del muestreo realizado a una zaranda 6`x 16 se han obtenido los datos que se resumen en
El valor de los datos del problema se encuentran sombreados
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
Tamao de Partcula
Mallas
Micrones
8"
203200
227185
6"
152400
175976
4"
101600
124434
3 1/2"
88900
95038
3"
76200
82305
2 1/2"
63500
69561
2"
50800
56796
1 1/2"
38100
43994
1"
25400
31109
3/4"
19050
21997
1/2"
12700
15554
3/8"
9525
10999
1/4"
6350
7777
6M
3400
4647
8M
2400
2857
10M
1700
2020
20M
850
1202
-20M
10
92
Total
TMS/hora
% PESO - EXPERIMENTAL
Oz
Uz
2.9
8
15
6.2
4.9
4.7
7.4
7.6
8.3
2.5
3.3
3
3.9
5
2.6
2.5
4.2
8
100
4
11.9
22.7
9
7.4
7.5
11.6
11
12
2.8
0
0
0
0
0
0
0
0.1
100
2880
0
0
0
0
0
0
0
0
0
1.4
9.7
9.3
12.3
14.6
8.2
8.2
12.2
24.1
100
Calcular:
a) El coeficiente de Carga circulante
b) El D80 del alimento, oversize y undersize
c) Grafico de Gaudin Schuman del alimento, oversize y undersize, en un solo grfico
d) El % de carga circulante
e) Las TMS/hora del alimento y undersize del cedazo
f) Graficar la Curva Tromp de Eficiencia del cedazo
SOLUCION
Ajuste de datos mediante Mnimos cuadrados
Tamao de Partcula
Mallas
Micrones
8"
203200
227185
6"
152400
175976
4"
101600
124434
3 1/2"
88900
95038
3"
76200
82305
2 1/2"
63500
69561
2"
50800
56796
1 1/2"
38100
43994
1"
25400
31109
3/4"
19050
21997
1/2"
12700
15554
3/8"
9525
10999
1/4"
6350
7777
6M
3400
4647
8M
2400
2857
10M
1700
2020
20M
850
1202
-20M
10
92
Total
TMS/hora
% PESO - CORREGIDO
% PESO - EXPERIMENTAL
Alimento
Oversize
2.9
8
15
6.2
4.9
4.7
7.4
7.6
8.3
2.5
3.3
3
3.9
5
2.6
2.5
4.2
8
100
4
11.9
22.7
9
7.4
7.5
11.6
11
12
2.8
0
0
0
0
0
0
0
0.1
100
2880
Undersize r=(u-a)/(a-o) Alimento
0
0
0
0
0
0
0
0
0
1.4
9.7
9.3
12.3
14.6
8.2
8.2
12.2
24.1
100
a) Coeficiente de Carga circulante: Experimental =
Corregido
2.636
2.051
1.948
2.214
1.960
1.679
1.762
2.235
2.243
3.667
1.939
2.100
2.154
1.920
2.154
2.280
1.905
2.038
2.160
2.7
8.0
15.2
6.0
4.9
5.0
7.7
7.4
8.1
2.4
3.2
3.1
4.1
4.9
2.7
2.7
4.1
8.0
100
Oversize
4.0
11.9
22.7
9.0
7.4
7.5
11.5
11.0
12.0
2.8
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.1
100
Undersize r=(u-a)/(a-o)
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
1.4
9.7
9.3
12.3
14.6
8.2
8.2
12.2
24.1
100
2.019
2.019
2.019
2.019
2.019
2.019
2.019
2.019
2.019
2.019
2.019
2.019
2.019
2.019
2.019
2.019
2.019
2.019
2.160
= 2.019
b) El D80 del Alimento, Oversize y Undersize
Tamao de Partcula
% Peso Retenido
Mallas
Micrones
Alimento Oversize Undersize
8"
203200
227185
2.7
4.0
0.0
6"
152400
175976
8.0
11.9
0.0
4"
101600
124434
15.2
22.7
0.0
3 1/2"
88900
95038
6.0
9.0
0.0
3"
76200
82305
4.9
7.4
0.0
2 1/2"
63500
69561
5.0
7.5
0.0
2"
50800
56796
7.7
11.5
0.0
1 1/2"
38100
43994
7.4
11.0
0.0
1"
25400
31109
8.1
12.0
0.0
3/4"
19050
21997
2.4
2.8
1.4
1/2"
12700
15554
3.2
0.0
9.7
3/8"
9525
10999
3.1
0.0
9.3
1/4"
6350
7777
4.1
0.0
12.3
6M
3400
4647
4.9
0.0
14.6
8M
2400
2857
2.7
0.0
8.2
10M
1700
2020
2.7
0.0
8.2
% Peso Pasante
Alimento
Oversize
Undersize
97.3
89.3
74.2
68.1
63.2
58.2
50.5
43.1
35.1
32.7
29.5
26.4
22.4
17.5
14.8
12.1
96.0
84.1
61.4
52.4
45.0
37.5
26.0
14.9
2.9
0.1
0.1
0.1
0.1
0.1
0.1
0.1
100.0
100.0
100.0
100.0
100.0
100.0
100.0
100.0
100.0
98.6
88.9
79.6
67.3
52.7
44.5
36.3
D80, micrones
A
Oz
121123
143305
20M
-20M
Total
850
10
1202
92
4.1
8.0
100
0.0
0.1
100
12.2
24.1
100
8.0
0.0
100
0.1
0.0
100
24.1
0.0
100
c) Grafico de Gaudin Schumann
Alimento
203200
97.3
152400
89.3
101600
74.2
88900
68.1
120.0
76200
63.2
63500
58.2
50800
50.5
100.0
38100
43.1
25400
35.1
80.0
19050
32.7
12700
29.5
9525
26.4
60.0
%6350
Pasante 22.4
3400
17.5
2400
14.8
40.0
1700
12.1
850
8.0
20.0
OPERATIVA HARNERO VIBRATORIO
OversizePERFORMANCE
Undersize
96.0
100.0
DISTRIBUCIN GRANULOMTRICA
84.1
100.0
61.4
100.0
Alimento
Oversize
Undersize
52.4
100.0
45.0
100.0
37.5
100.0
26.0
100.0
14.9
100.0
2.9
100.0
0.1
98.6
0.1
88.9
0.1
79.6
0.1
67.3
0.1
52.7
0.1
44.5
0.1
36.3
0.1
24.1
0.0
100
1000
10000
Tamao de Partcula: Micrones
d) Calcular el porcentaje de Carga circulante
% Cc = Coeficiente de Carga circulante x 100
Coeficiente de Carga circulante "r" =
2.019
Carga circulante =
202%
e) Balance de Materia en el Cedazo
r = Oz / Uz
A
=
Uz
3.019
=
1
100
=
33.1
Base de clculo: Flujo del Oversize =
+
Oz
+
2.019
+
66.9
2880 TMS/hr
Flujo del Alimento al cedazo = 2880 / 0.669 =
4305 TMS/hr
Flujo de Undersize del cedazo = 4305 - 2880 =
1425 TMS/hr
100000
BALANCE DE MATERIA:
4305 TMS/hr
2880 TMS/hr
1425 TMS/hr
Curva de Eficiencia:
Eficiencia Tamizado
Oversize Undersize
227185
100
0
175976
100
0
124434
100
0
95038
100120
0
82305
100
0
69561
100
0
100
56796
100
0
43994
100
0
31109
100
0
80
21997
80
20
15554
0
100
10999
0 60
100
Eficiencia, %
7777
0
100
4647
0
100
40
2857
0
100
2020
0
100
1202
0 20
100
92
1
99
0
1000
CURVA TROMP DEL CEDAZO
Curva de Eficiencia de Gruesos y Finos
Oversize
10000
Undersize
100000
100
0
1000
10000
100000
Tamao promedio de partcula : Micrones
100
en en
2.9
7.9
14.9
6.2
4.9
4.7
7.4
7.6
8.3
2.5
3.3
3.0
3.9
5.0
2.6
2.5
4.2
8.0
99.8
4
11.7
22.7
9
7.4
7.5
11.5
11
12
2.8
0
0
0
0
0
0
0
0.1
99.7
0
0
0
0
0
0
0
0
0
1.4
9.7
9.3
12.3
14.6
8.2
8.2
12.2
24.1
100.0
en en la tabla.
Peso, %
Eficiencia Tamizado
Oversize
Oversize
Undersize
66.9
66.9
66.9
66.9
66.9
66.9
66.9
66.9
66.9
66.9
66.9
66.9
66.9
66.9
66.9
66.9
66.9
66.9
100
100
100
100
100
100
100
100
100
80
0
0
0
0
0
0
0
1
0
0
0
0
0
0
0
0
0
20
100
100
100
100
100
100
100
99
nes
Uz
0
0
0
0
0
0
0
0
0
0
9668
0
0
0
0
0
0
0
IO 6x 16
1000000
1000000
1000000
2.636
2.079
1.910
2.214
1.960
1.679
1.805
2.235
2.243
3.667
1.939
2.100
2.154
1.920
2.154
2.280
1.905
2.038
AJUSTE MATEMTICO DE DATOS DE ANLISIS GRANULOMTRICO DE LOS PRODU
Datos:
1) ANLISIS GRANULOMTRICO DE OPERACIN DEL CYCLN
DATOS DE ANLISIS DE MALLA
Tamao
MALLAS
PESO RETENIDO EN GRAMOS
20
19
18
17
Alimento
0.00
0.00
2.90
8.00
Arenas
0.00
0.00
4.00
11.90
Rebose
0.00
0.00
0.00
0.00
16
15
14
13
12
15.00
6.20
4.90
4.70
7.40
22.70
9.00
7.40
7.50
11.60
0.00
0.00
0.00
0.00
0.00
7.60
8.30
2.50
3.30
3.00
11.00
12.00
2.80
0.00
0.00
0.00
0.00
1.40
9.70
9.30
3.90
5.00
2.60
2.50
4.20
8.00
100.00
0.00
0.00
0.00
0.00
0.00
0.10
100.00
70.989
3.56
81.52
3.6
12.30
14.60
8.20
8.20
12.20
24.10
100.00
59.209
61.62
3.52
11
10
9
8
7
6
5
4
3
2
1
+ 14
-14 + 20
-20 + 28
-28 + 35
-35 + 48
-48 + 65
-65 + 100
-100 + 150
-150 + 200
-200 + 270
-270 + 325
-325 + 400
-400
Total
TMSPH
% de Slidos
Gravedad especfica
78
AJUSTE MATEMTICO DE DATOS DE ANLISIS GRANULOMTRICO DE LOS PRODU
Datos:
1) ANLISIS GRANULOMTRICO DE OPERACIN DEL CYCLN
DATOS DE ANLISIS DE MALLA
Tamao
MALLAS
PESO RETENIDO EN GRAMOS
20
19
18
17
Alimento
0.00
0.00
2.76
7.97
Arenas
0.00
0.00
4.00
11.90
Rebose
0.00
0.00
0.00
0.00
16
15
14
13
12
15.12
6.08
4.93
4.90
7.63
22.70
9.00
7.40
7.50
11.60
0.00
0.00
0.00
0.00
0.00
7.44
8.12
2.39
3.24
3.05
11.00
12.00
2.80
0.00
0.00
0.00
0.00
1.40
9.70
9.30
4.01
4.89
2.67
2.64
4.10
8.03
100.00
0.00
0.00
0.00
0.00
0.00
0.10
100.00
70.989
3.56
81.52
3.6
12.30
14.60
8.20
8.20
12.20
24.10
100.00
59.209
61.62
3.52
11
10
9
8
7
6
5
4
3
2
1
+ 14
-14 + 20
-20 + 28
-28 + 35
-35 + 48
-48 + 65
-65 + 100
-100 + 150
-150 + 200
-200 + 270
-270 + 325
-325 + 400
-400
Total
TMSPH
% de Slidos
Gravedad especfica
78
TCNICA DE AJUSTE MEDIANTE MNIMOS CUADRADOS
Tamao
de Partcula
Mallas
-150 + 200
-200 + 270
-270 + 325
-325 + 400
-400
Total
Alimento
11.9
12.2
33.9
20.0
22.0
100
DATOS OBSERVADOS
% Peso Retenido
Arenas
Rebose
18.0
0.2
17.7
1.5
44.0
14.1
12.5
34.1
7.8
50.1
100
100
ALGORITMO
1) Hallar el valor de "r" que hace mnimo a "Jr"
Se inicia con el valor promedio calculado de "r"
r
1.918
1.945
1.960
1.880
1.979
1.937
NLISIS GRANULOMTRICO DE LOS PRODUCTOS DE UN CYCLN
U
O
VALORES OBSERVADOS
PORCENTAJES EN PESO
Alimento
Arenas
Rebose
0.00
0.00
0.00
0.00
0.00
0.00
2.90
4.00
0.00
8.00
11.90
0.00
0
0.10
14.10
34.10
51.70
R
Coef. Cc
(F-O)
(U-F)
#DIV/0!
#DIV/0!
2.636
2.051
Valores de r Asumidos
r-1
2.018
2.018
2.018
2.018
2.018
15.00
6.20
4.90
4.70
7.40
22.70
9.00
7.40
7.50
11.60
0.00
0.00
0.00
0.00
0.00
1.948
2.214
1.960
1.679
1.762
2.018
2.018
2.018
2.018
2.018
7.60
8.30
2.50
3.30
3.00
11.00
12.00
2.80
0.00
0.00
0.00
0.00
1.40
9.70
9.30
2.235
2.243
3.667
1.939
2.100
2.018
2.018
2.018
2.018
2.018
3.90
5.00
2.60
2.50
4.20
8.00
100.00
0.00
0.00
0.00
0.00
0.00
0.10
100.00
12.30
14.60
8.20
8.20
12.20
24.10
100.00
2.154
1.920
2.154
2.280
1.905
2.038
2.160
2.018
2.018
2.018
2.018
2.018
2.018
NLISIS GRANULOMTRICO DE LOS PRODUCTOS DE UN CYCLN
U
O
VALORES OBSERVADOS
PORCENTAJES EN PESO
Alimento
Arenas
Rebose
0.00
0.00
0.00
0.00
0.00
0.00
2.76
4.00
0.00
7.97
11.90
0.00
0
0.10
14.10
34.10
51.70
R
Coef. Cc
(F-O)
(U-F)
#DIV/0!
#DIV/0!
2.214
2.030
Valores de r Asumidos
r-1
2.018
2.018
2.018
2.018
2.018
15.12
6.08
4.93
4.90
7.63
22.70
9.00
7.40
7.50
11.60
0.00
0.00
0.00
0.00
0.00
1.993
2.086
1.998
1.888
1.922
2.018
2.018
2.018
2.018
2.018
7.44
8.12
2.39
3.24
3.05
11.00
12.00
2.80
0.00
0.00
0.00
0.00
1.40
9.70
9.30
2.093
2.096
2.455
1.990
2.047
2.018
2.018
2.018
2.018
2.018
4.01
4.89
2.67
2.64
4.10
8.03
100.00
0.00
0.00
0.00
0.00
0.00
0.10
100.00
12.30
14.60
8.20
8.20
12.20
24.10
100.00
2.066
1.983
2.066
2.107
1.977
2.026
2.058
2.018
2.018
2.018
2.018
2.018
2.018
1.9
Jr
0.001858679
0.0096006144
0.0571582181
0.0034562212
0.192688172
0.2647619
1.92
Jr
0.000022
0.002967
0.025197
0.013623
0.105791
0.147600
Jk = (( F * ( 1 + R ) - O - U * R ) ^ 2 ) / ( 1 + R + R ^ 2 )
1.94
1.96
1.98
2
Jr
Jr
Jr
Jr
0.03571429
0.002679
0.009635
0.020707
0.01285714
0.000134
0.000941
0.005232
0.02285714
0.006330
0.000002
0.005681
0.11571429
0.030208
0.052929
0.081517
0.01285714
0.045454
0.010560
0.000037
0.084805
0.074067
0.113174
0.200000
Relacin e ntre "r" y "Jr"
0.60
0.50
0.40
Valores de "Jr"
0.30
0.20
0.10
0.00
1.88
1.9
1.92
1.94
1.96
1.98
Valores de "r"
2.02
2.04
2.06
Jk = (( F * ( 1 + R ) - O - U * R ) ^ 2 ) / ( 1 + R + R ^ 2 )
Escribir en la celda Q7, el valor de R que hace mnimo a Jr
Jr
Valores calculados de Jr
r
PTIMO
res de r Asumidos
r-2
2.019
2.019
2.019
2.019
2.019
r-3
2.02
2.02
2.02
2.02
2.02
2.019
2.02
0.8591066812 0.85905912 0.85909414
0
0
0
0
0
0
0.0652540053
0.064996948
0.064740578
0.0023762017 0.0022339681 0.0020962199
2.019
2.019
2.019
2.019
2.019
2.019
2.019
2.019
2.019
2.019
2.02
2.02
2.02
2.02
2.02
0.0409134985
0.0426017429
0.0029653088
0.1273933547
0.1631681937
0.0420618049
0.0421388341
0.003066264
0.1280541244
0.1643282195
0.0432251704
0.0416787787
0.0031688356
0.1287161287
0.1654915216
2.019
2.019
2.019
2.019
2.019
2.019
2.019
2.019
2.019
2.019
2.02
2.02
2.02
2.02
2.02
0.0769817345
0.0979582259
0.0345018309
0.0094901672
0.0085350119
0.0762206687
0.0970214327
0.0344355263
0.0097262549
0.0083221981
0.0754639175
0.0960897978
0.0343693313
0.0099650724
0.008112219
2.019
2.019
2.019
2.019
2.019
2.019
2.019
2.019
2.019
2.019
2.019
2.02
2.02
2.02
2.02
2.02
2.02
0.0395874772 0.0389791034
0.0338630505 0.0345331266
0.0175944343
0.017324046
0.0605085184
0.060004875
0.031901978 0.0324448664
0.0035119467 0.0031668593
0.8591066812 0.8590591205
Jk = (( F * ( 1 + R ) - O - U * R ) ^ 2 ) / ( 1 + R + R ^ 2 )
k = Fraccin determinada
Jr = Sumatoria de Jk de todas las fracciones
U=
2.019
para
O=
1
F
=
O
+
3.019
=
1
+
100
=
33.1
+
Carga circulante = U / O =
0.0383758661
0.035209284
0.0170559405
0.0595036899
0.0329919441
0.00283984
0.8590941355
2.019
2.019
2.019
2.019
2.019
2.019
2.018
U
2.019
66.9
201.9
Jk = (( F * ( 1 + R ) - O - U * R ) ^ 2 ) / ( 1 + R + R ^ 2 )
Escribir en la celda Q7, el valor de R que hace mnimo a Jr
Jr
Valores calculados de Jr
r
PTIMO
res de r Asumidos
r-2
2.019
2.019
2.019
2.019
2.019
r-3
2.02
2.02
2.02
2.02
2.02
2.019
2.02
0.1099648864 0.10993072 0.10997914
0
0
0
0
0
0
0.0084088308 0.0083174266 0.0082265861
0.0003381363 0.0002858729 0.0002380269
2.019
2.019
2.019
2.019
2.019
2.019
2.019
2.019
2.019
2.019
2.02
2.02
2.02
2.02
2.02
0.0049763834
0.0055582937
0.0003567754
0.0161494138
0.0206130658
0.0053824985
0.0053923557
0.0003923788
0.0163866276
0.0210284936
0.0058042359
0.0052290472
0.0004296481
0.0166254002
0.021447766
2.019
2.019
2.019
2.019
2.019
2.019
2.019
2.019
2.019
2.019
2.02
2.02
2.02
2.02
2.02
0.0100263069
0.0127509693
0.0044299528
0.0011610086
0.0011418591
0.0097536859 0.0094850118
0.0124154852 0.0120847066
0.0044065909 0.0043833072
0.001244634 0.0013311048
0.0010649619 0.0009907967
2.019
2.019
2.019
2.019
2.019
2.019
2.019
2.019
2.019
2.019
2.019
2.02
2.02
2.02
2.02
2.02
2.02
2.018
0.0052067237 0.0049880162
0.0041811193 0.0044190805
0.0023140994 0.0022168961
0.0078587866 0.0076786089
0.0039587738 0.0041518533
0.0005343877 0.0004052516
0.1099648864 0.1099307185
Jk = (( F * ( 1 + R ) - O - U * R ) ^ 2 ) / ( 1 + R + R ^ 2 )
k = Fraccin determinada
Jr = Sumatoria de Jk de todas las fracciones
U=
2.019
para
O=
1
F
=
O
+
3.019
=
1
+
100
=
33.1
+
Carga circulante = U / O =
1.900
1.990
0.0047741513
0.0046634511
0.002121845
0.0075006461
0.0043493879
0.0002940202
0.1099791393
U
2.019
66.9
201.9
1.4971
0.8947
2.019
2.019
2.019
2.019
2.019
2.019
^2)
2.02
Jr
2.04
Jr
0.05448763
0.02367472
0.05103994
0.15527294
0.04803335
0.07686292
0.03754721
0.08976005
0.19995557
0.10461897
0.332509
0.50874
Jr
1.9
1.92
1.94
1.96
1.98
2
2.02
2.04
2.02
2.04
2.06
0.26476
0.147600
0.084805
0.074067
0.113174
0.200000
0.332509
0.508745
2.000
2.010
2.019
2.018
2.000
2.000
2.010
2.020
2.020
2.019
2.100
2.010
2.020
2.030
2.021
2.020
0.8743
0.8625
0.8591
0.8591
0.8743
0.8743
0.8625
0.8591
0.8591
0.8591
1.1145
0.8625
0.8591
0.8639
0.8592
0.8591
Q
S
K
CONSTANTES PARA EL AJUSTE
2*(1+r+
( F*Q - O Q=1+r
U*R)/S
r^2)
3.019
14.190722
0
3.019
14.190722
0
3.019
14.190722 0.0478552113
3.019
14.190722
0.008871994
Fc
Uc
Oc
VALORES AJUSTADOS
K*( -Q ) + F
K*R+U
K+O
0.0
0.0
2.8
8.0
0.0
0.0
4.1
11.9
0.0
0.0
0.0
0.0
3.019
3.019
3.019
3.019
3.019
14.190722
14.190722
14.190722
14.190722
14.190722
-0.0384969842
0.0385322184
-0.0103941153
-0.0671706485
-0.0760919705
15.1
6.1
4.9
4.9
7.6
22.6
9.1
7.4
7.4
11.4
0.0
0.0
0.0
-0.1
-0.1
3.019
3.019
3.019
3.019
3.019
14.190722
14.190722
14.190722
14.190722
14.190722
0.0518225923
0.0584677792
0.0348326181
0.0185120954
-0.0171238645
7.4
8.1
2.4
3.2
3.1
11.1
12.1
2.9
0.0
0.0
0.1
0.1
1.4
9.7
9.3
3.019
3.019
3.019
3.019
3.019
3.019
14.190722
14.190722
14.190722
14.190722
14.190722
14.190722
-0.0370594252
0.0348819461
-0.0247062834
-0.0459807471
0.0338108237
-0.0105632398
4.0
4.9
2.7
2.6
4.1
8.0
100.00
Q=R+1
S=2*(1+R+R^2)
K=(F*Q-O-U*R)/S
-0.1
0.1
0.0
-0.1
0.1
0.1
100.00
Fc = K * ( -Q ) + F
Uc = K * R + U
Oc = K + O
12.3
14.6
8.2
8.2
12.2
24.1
100.00
Q
S
K
CONSTANTES PARA EL AJUSTE
2*(1+r+
( F*Q - O Q=1+r
U*R)/S
r^2)
3.019
14.190722
0
3.019
14.190722
0
3.019
14.190722 0.0171189548
3.019
14.190722 0.0031737246
Fc
Uc
Oc
VALORES AJUSTADOS
K*( -Q ) + F
K*R+U
K+O
0.0
0.0
2.7
8.0
0.0
0.0
4.0
11.9
0.0
0.0
0.0
0.0
3.019
3.019
3.019
3.019
3.019
14.190722
14.190722
14.190722
14.190722
14.190722
-0.0137712929
0.013783897
-0.0037182239
-0.0240285491
-0.0272199196
15.2
6.0
4.9
5.0
7.7
22.7
9.0
7.4
7.5
11.5
0.0
0.0
0.0
0.0
0.0
3.019
3.019
3.019
3.019
3.019
14.190722
14.190722
14.190722
14.190722
14.190722
0.0185381819
0.0209153244
0.0124604614
0.0066222197
-0.0061256163
7.4
8.1
2.4
3.2
3.1
11.0
12.0
2.8
0.0
0.0
0.0
0.0
1.4
9.7
9.3
3.019
3.019
3.019
3.019
3.019
3.019
14.190722
14.190722
14.190722
14.190722
14.190722
14.190722
-0.0132570436
0.0124781072
-0.0088380291
-0.0164484141
0.0120949411
-0.0037787238
4.1
4.9
2.7
2.7
4.1
8.0
100.00
Q=R+1
S=2*(1+R+R^2)
K=(F*Q-O-U*R)/S
102.260
0.874
22.540
0.0
0.0
0.0
0.0
0.0
0.1
100.00
Fc = K * ( -Q ) + F
Uc = K * R + U
Oc = K + O
12.3
14.6
8.2
8.2
12.2
24.1
100.00
PREGUNTA 2
VALORES AJUSTADOS
r
Recalculado
(F-O)/(U-F)
#DIV/0!
#DIV/0!
2.019
2.019
2.019
2.019
2.019
2.019
2.019
2.019
2.019
2.019
2.019
2.019
2.019
2.019
2.019
2.019
2.019
2.019
r = 0 2,016
11.985
11.984
34.02
19.783
22.228
100
r = 1,93
11.872
11.873
33.832
19.917
22.505
99.999
PREGUNTA 1
% P. ret.
11.9
12.2
18
15.9
11.5
8.5
22
100
r
Recalculado
(F-O)/(U-F)
#DIV/0!
#DIV/0!
2.019
2.019
2.019
2.019
2.019
2.019
2.019
2.019
2.019
2.019
2.019
2.019
2.019
2.019
2.019
2.019
2.019
2.019
ORES AJUSTADOS
17.943
17.844
43.92
12.645
7.647
99.999
-0.028
0.171
14.06
34.172
51.624
99.999
18.018
17.915
44.045
12.554
7.467
99.999
0.01
0.212
14.123
34.128
51.528
100.001
% Ac Pasante
88.1
75.9
57.9
42
30.5
22
% P ret.
82
64.3
38.4
20.3
12.2
7.8
18
17.7
25.9
18.1
8.1
4.4
7.8
100
Jr
1.88
1.89
1.9
1.91
1.92
1.93
1.94
1.95
1.96
1.742
1.614
1.497
1.390
1.294
1.208
1.132
1.066
1.009
1.97
0.962
1.98
1.99
2
0.924
0.895
0.874
2.01
0.862
2.02
2.03
2.04
0.859
0.864
0.877
0.8
2.05
0.898
0.6
2.06
2.07
2.08
2.09
2.1
2.11
2.12
2.13
2.14
2.15
2.16
2.17
0.926
0.962
1.006
1.057
1.114
1.179
1.251
1.329
1.414
1.505
1.602
1.706
1.9
1.99
2
2
2
2.01
Jr
1.49705069
0.894689
0.87428571
0.87428571
0.87428571
0.8624811
Jr
2
1.8
1.6
1.4
1.2
1
0.4
0.2
0
1.85
1.6
1.4
1.2
1
1.9
1.95
1.6
2.01
2.01
2.018
2.019
2.019
2.02
2.02
2.02
2.02
2.021
2.03
2.1
0.8624811
0.8624811
0.85910668
0.85905912
0.85905912
0.85909414
0.85909414
0.85909414
0.85909414
0.85921155
0.86394748
1.11448735
1.4
1.2
1
0.8
0.6
0.4
0.2
0
1.85
1.9
1.95
Jr
2
1.8
1.6
1.4
1.2
1
0.8
0.6
0.4
0.2
0
1.85
1.9
1.95
2.05
2.1
2.15
2.2
Jr
1.6
1.4
1.2
1
Jr
Jr
1.6
1.4
1.2
1
Jr
0.8
0.6
0.4
0.2
0
1.85
1.9
1.95
2.05
2.1
2.15
