{"text_format":"1","workbook":"xlsx","n_sheets":8,"sheets":["Hoja1","Hoja2","Hoja3","Hoja4","Hoja5","Hoja6","Hoja7","Hoja8"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Hoja1","index":0,"n_rows":13,"n_cols":13,"rows_kept":13,"cut":false,"hidden":false,"merged":[]}
["periodo","ruc","trib","monto","encuesta",null,null,null,null,null,"tributo",null,"periodo_proy"]
[201202,20100147514,"Renta 3ra",56635721,"Si",null,null,null,null,null,"Renta 3ra",null,201202]
[201202,20100147514,"IGV CP",20000000,"Si",null,null,null,null,null,"IGV CP",null,201203]
[201202,20100147514,"Renta 3ra",56635721,"Si",null,null,null,null,null,"Renta ND",null,201204]
[201202,20100147514,"IGV CP",20000000,"Si",null,null,null,null,null,null,null,201205]
[201202,20100147514,"Renta ND",12000000,"Si",null,null,null,null,null,null,null,201206]
[201202,20330262428,"Renta 3ra",135063522,"No",null,null,null,null,null,null,null,201207]
[201202,20466327612,"IGV CP",2000000,"Si",null,null,null,null,null,null,null,201208]
[201203,20466327612,"Renta 3ra",5158565,"Si",null,null,null,null,null,null,null,201209]
[201203,20209133394,"Renta 3ra",50023527,"No",null,null,null,null,null,null,null,201210]
[201202,20100110513,"IGV CP",34204425,"No",null,null,null,null,null,null,null,201211]
[201203,20100136741,"IGV CP",4000000,"Si",null,null,null,null,null,null,null,201212]
[201205,20100056802,"Renta ND",26690470,"No"]

{"sheet":"Hoja2","index":1,"n_rows":21,"n_cols":2,"rows_kept":21,"cut":false,"hidden":false,"merged":[]}
["ruc","nombre"]
["20100147514","SOUTHERN PERU COPPER CORPORATION SUCURSA L DEL PER"]
["20330262428","COMPANIA MINERA ANTAMINA S.A"]
["20170072465","SOCIEDAD MINERA CERRO VERDE S.A.A."]
["20209133394","MINERA BARRICK MISQUICHILCA SA"]
["20100136741","MINSUR S. A."]
["20137291313","MINERA YANACOCHA S.R.L."]
["20114915026","XSTRATA TINTAYA S.A."]
["20383045267","VOLCAN COMPANIA MINERA S.A.A."]
["20100142989","SHOUGANG HIERRO PERU S.A.A."]
["20100110513","COMPAñIA MINERA MILPO S.A.A."]
["20507828915","GOLD FIELDS LA CIMA S.A.A."]
["20100079501","COMPAñIA DE MINAS BUENAVENTURA S.A.A."]
["20100025591","EMPRESA ADMINISTRADORA CHUNGAR S.A.C."]
["20100017572","SOCIEDAD MINERA EL BROCAL S.A.A."]
["20217427593","SOCIEDAD MINERA CORONA S A"]
["20100108292","CIA MINERA CASAPALCA SA"]
["20100056802","COMPAñIA MINERA CONDESTABLE S.A."]
["20136150473","CONSORCIO MINERO HORIZONTE S.A."]
["20466327612","ARUNTANI S.A.C."]
["20513798611","MINERA SUYAMARCA SOCIEDAD ANONIMA CERRADA"]

{"sheet":"Hoja3","index":2,"n_rows":21,"n_cols":32,"rows_kept":21,"cut":false,"hidden":false,"merged":[]}
["ruc","nombre",201001,201002,201003,201004,201005,201006,201007,201008,201009,201010,201011,201012,201101,201102,201103,201104,201105,201106,201107,201108,201109,201110,201111,201112,201201,null,"prom24mes","prom12mes","prom6mes","prom3mes"]
["20100147514","SOUTHERN PERU COPPER CORPORATION SUCURSA L DEL PER",21000000,22050000,23152500,24310125,25525631.25,26801912.8125,28142008.453125,29549108.875781253,31026564.319570318,32577892.535548836,34206787.162326276,35917126.52044259,37712982.846464723,39598631.988787964,41578563.588227361,43657491.767638728,45840366.356020667,48132384.673821703,50539003.907512791,53065954.102888435,55719251.808032863,58505214.398434505,61430475.118356235,64501998.874274053,67727098.817987755,null,{"$f":"AVERAGE(D2:AA2)","v":40886211.465739258},{"$f":"AVERAGE(P2:AA2)","v":52524702.950165249},{"$f":"AVERAGE(V2:AA2)","v":60158332.186662309},{"$f":"AVERAGE(Y2:AA2)","v":64553190.936872683}]
["20330262428","COMPANIA MINERA ANTAMINA S.A",54000000,56700000,59535000,62511750,65637337.5,68919204.375,72365164.59375,75983422.823437497,79782593.96460937,83771723.662839845,87960309.845981836,92358325.338280931,96976241.605194986,101825053.68545474,106916306.36972748,112262121.68821386,117875227.77262455,123768989.16125579,129957438.61931859,136455310.55028453,143278076.07779875,150441979.88168868,157964078.87577313,165862282.81956181,174155396.96053991,null,{"$f":"AVERAGE(D3:AA3)","v":105135972.34047234},{"$f":"AVERAGE(P3:AA3)","v":135063521.87185347},{"$f":"AVERAGE(V3:AA3)","v":154692854.19427446},{"$f":"AVERAGE(Y3:AA3)","v":165993919.55195829}]
["20170072465","SOCIEDAD MINERA CERRO VERDE S.A.A.",5000000,5250000,5512500,5788125,6077531.25,6381407.8125,6700478.203125,7035502.11328125,7387277.2189453132,7756641.0798925795,8144473.133887209,8551696.7905815691,8979281.6301106475,9428245.7116161808,9899657.997196991,10394640.89705684,10914372.941909682,11460091.589005167,12033096.168455426,12634750.976878198,13266488.525722109,13929812.952008216,14626303.599608626,15357618.779589059,16125499.718568513,null,9734812.253747439,12505881.65480125,14323412.425395787,15369807.365922065]
["20209133394","MINERA BARRICK MISQUICHILCA SA",20000000,21000000,22050000,23152500,24310125,25525631.25,26801912.8125,28142008.453125,29549108.875781253,31026564.319570318,32577892.535548836,34206787.162326276,35917126.52044259,37712982.846464723,39598631.988787964,41578563.588227361,43657491.767638728,45840366.356020667,48132384.673821703,50539003.907512791,53065954.102888435,55719251.808032863,58505214.398434505,61430475.118356235,64501998.874274053,null,38939249.014989756,50023526.619204998,57293649.701583147,61479229.463688262]
["20100136741","MINSUR S. A.",15000000,15750000,16537500,17364375,18232593.75,19144223.4375,20101434.609375,21106506.33984375,22161831.65683594,23269923.239677738,24433419.401661627,25655090.371744711,26937844.890331946,28284737.134848546,29698973.991590973,31183922.691170525,32743118.825729053,34380274.767015509,36099288.505366288,37904252.930634603,39799465.577166334,41789438.856024653,43878910.79882589,46072856.338767186,48376499.155705549,null,29204436.761242326,37517644.964403756,42970237.276187368,46109422.097766213]
["20137291313","MINERA YANACOCHA S.R.L.",7000000,7350000,7717500,8103375,8508543.75,8933970.9375,9380669.484375,9849702.9585937504,10342188.106523437,10859297.51184961,11402262.387442091,11972375.506814197,12570994.282154907,13199543.996262653,13859521.196075786,14552497.255879575,15280122.118673556,16044128.224607235,16846334.635837596,17688651.367629476,18573083.936010949,19501738.132811498,20476825.039452072,21500666.291424677,22575699.605995912,null,13628737.155246414,17508234.316721749,20052777.395554099,21517730.312290888]
["20114915026","XSTRATA TINTAYA S.A.",20000000,21000000,22050000,23152500,24310125,25525631.25,26801912.8125,28142008.453125,29549108.875781253,31026564.319570318,32577892.535548836,34206787.162326276,35917126.52044259,37712982.846464723,39598631.988787964,41578563.588227361,43657491.767638728,45840366.356020667,48132384.673821703,50539003.907512791,53065954.102888435,55719251.808032863,58505214.398434505,61430475.118356235,64501998.874274053,null,38939249.014989756,50023526.619204998,57293649.701583147,61479229.463688262]
["20383045267","VOLCAN COMPANIA MINERA S.A.A.",19000000,19950000,20947500,21994875,23094618.75,24249349.6875,25461817.171875,26734908.030468751,28071653.431992188,29475236.1035918,30948997.908771392,32496447.804209962,34121270.194420464,35827333.70414149,37618700.389348567,39499635.408815995,41474617.179256797,43548348.038219638,45725765.440130621,48012053.712137155,50412656.397744015,52933289.217631221,55579953.678512782,58358951.362438425,61276898.93056035,null,36992286.564240277,47522350.288244754,54428967.216503985,58405267.990503848]
["20100142989","SHOUGANG HIERRO PERU S.A.A.",18000000,18900000,19845000,20837250,21879112.5,22973068.125,24121721.53125,25327807.607812501,26594197.988203127,27923907.887613285,29320103.281993952,30786108.446093649,32325413.868398331,33941684.56181825,35638768.789909162,37420707.229404621,39291742.590874851,41256329.720418595,43319146.206439525,45485103.516761504,47759358.69259958,50147326.627229564,52654692.958591044,55287427.606520601,58051798.986846633,null,35045324.11349079,45021173.957284503,51564284.731424816,55331306.517319418]
["20100110513","COMPAñIA MINERA MILPO S.A.A.",17000000,17850000,18742500,19679625,20663606.25,21696786.5625,22781625.890625,23920707.185156252,25116742.544414066,26372579.671634771,27691208.655216511,29075769.087977339,30529557.542376205,32056035.419495016,33658837.190469772,35341779.049993262,37108868.002492927,38964311.402617574,40912526.972748451,42958153.321385875,45106060.987455174,47361364.036827937,49729432.238669336,52215903.850602806,54826699.043132946,null,33098361.6627413,42519997.626324259,48699602.246345676,52257345.044135034]
["20507828915","GOLD FIELDS LA CIMA S.A.A.",16000000,16800000,17640000,18522000,19448100,20420505,21441530.25,22513606.762499999,23639287.100625001,24821251.455656253,26062314.028439067,27365429.729861021,28733701.216354072,30170386.277171776,31678905.591030367,33262850.870581888,34925993.414110981,36672293.08481653,38505907.739057362,40431203.126010232,42452763.282310747,44575401.446426287,46804171.518747605,49144380.094684988,51601599.099419236,null,31151399.211991802,40018821.295364,45834919.761266507,49183383.570950605]
["20100079501","COMPAñIA DE MINAS BUENAVENTURA S.A.A.",15000000,15750000,16537500,17364375,18232593.75,19144223.4375,20101434.609375,21106506.33984375,22161831.65683594,23269923.239677738,24433419.401661627,25655090.371744711,26937844.890331946,28284737.134848546,29698973.991590973,31183922.691170525,32743118.825729053,34380274.767015509,36099288.505366288,37904252.930634603,39799465.577166334,41789438.856024653,43878910.79882589,46072856.338767186,48376499.155705549,null,29204436.761242326,37517644.964403756,42970237.276187368,46109422.097766213]
["20100025591","EMPRESA ADMINISTRADORA CHUNGAR S.A.C.",14000000,14700000,15435000,16206750,17017087.5,17867941.875,18761338.96875,19699405.917187501,20684376.213046875,21718595.02369922,22804524.774884183,23944751.013628393,25141988.564309813,26399087.992525306,27719042.392151572,29104994.511759151,30560244.237347111,32088256.44921447,33692669.271675192,35377302.735258952,37146167.872021899,39003476.265622996,40953650.078904144,43001332.582849354,45151399.211991824,null,27257474.310492828,35016468.633443497,40105554.791108198,43035460.624581777]
["20100017572","SOCIEDAD MINERA EL BROCAL S.A.A.",13000000,13650000,14332500,15049125,15801581.25,16591660.3125,17421243.328125,18292305.494531251,19206920.769257814,20167266.807720706,21175630.148106743,22234411.65551208,23346132.238287684,24513438.850202069,25739110.792712174,27026066.332347784,28377369.648965176,29796238.131413437,31286050.03798411,32850352.539883316,34492870.166877486,36217513.675221361,38028389.358982429,39929808.826931551,41926299.268278129,null,25310511.859743353,32515292.302483249,37240872.306029044,39961499.15139737]
["20217427593","SOCIEDAD MINERA CORONA S A",12000000,12600000,13230000,13891500,14586075,15315378.75,16081147.6875,16885205.071875002,17729465.325468753,18615938.591742191,19546735.521329302,20524072.29739577,21550275.912265558,22627789.707878835,23759179.193272777,24947138.152936418,26194495.060583241,27504219.813612405,28879430.804293025,30323402.344507679,31839572.461733066,33431551.084819719,35103128.639060706,36858285.071013741,38701199.324564427,null,23363549.408993859,30014115.971522998,34376189.82094989,36887537.678212963]
["20100108292","CIA MINERA CASAPALCA SA",11000000,11550000,12127500,12733875,13370568.75,14039097.1875,14741052.046875,15478104.649218751,16252009.88167969,17064610.375763673,17917840.894551858,18813732.939279452,19754419.586243425,20742140.565555595,21779247.593833376,22868209.973525047,24011620.472201299,25212201.495811366,26472811.570601936,27796452.149132036,29186274.756588638,30645588.49441807,32177867.919138975,33786761.315095924,35476099.380850725,null,21416586.958244365,27512939.640562747,31511507.335870728,33813576.205028541]
["20100056802","COMPAñIA MINERA CONDESTABLE S.A.",10000000,10500000,11025000,11576250,12155062.5,12762815.625,13400956.40625,14071004.2265625,14774554.437890626,15513282.159785159,16288946.267774418,17103393.581163138,17958563.260221295,18856491.423232362,19799315.994393982,20789281.794113681,21828745.883819364,22920183.178010333,24066192.336910851,25269501.953756396,26532977.051444218,27859625.904016431,29252607.199217252,30715237.559178118,32250999.437137026,null,19469624.507494878,25011763.309602499,28646824.850791574,30739614.731844131]
["20136150473","CONSORCIO MINERO HORIZONTE S.A.",9000000,9450000,9922500,10418625,10939556.25,11486534.0625,12060860.765625,12663903.803906251,13297098.994101563,13961953.943806643,14660051.640996976,15393054.223046824,16162706.934199166,16970842.280909125,17819384.394954581,18710353.61470231,19645871.295437425,20628164.860209297,21659573.103219762,22742551.758380752,23879679.34629979,25073663.313614782,26327346.479295522,27643713.8032603,29025899.493423317,null,17522662.056745395,22510586.978642251,25782142.365712408,27665653.258659709]
["20466327612","ARUNTANI S.A.C.",8000000,8400000,8820000,9261000,9724050,10210252.5,10720765.125,11256803.38125,11819643.5503125,12410625.727828126,13031157.014219534,13682714.864930511,14366850.608177036,15085193.138585888,15839452.795515183,16631425.435290944,17462996.70705549,18336146.542408265,19252953.869528681,20215601.563005116,21226381.641155373,22287700.723213144,23402085.759373803,24572190.047342494,25800799.549709618,null,15575699.605995901,20009410.647682,22917459.880633254,24591691.785475302]
["20513798611","MINERA SUYAMARCA SOCIEDAD ANONIMA CERRADA",7000000,7350000,7717500,8103375,8508543.75,8933970.9375,9380669.484375,9849702.9585937504,10342188.106523437,10859297.51184961,11402262.387442091,11972375.506814197,12570994.282154907,13199543.996262653,13859521.196075786,14552497.255879575,15280122.118673556,16044128.224607235,16846334.635837596,17688651.367629476,18573083.936010949,19501738.132811498,20476825.039452072,21500666.291424677,22575699.605995912,null,13628737.155246414,17508234.316721749,20052777.395554099,21517730.312290888]

{"sheet":"Hoja4","index":3,"n_rows":21,"n_cols":32,"rows_kept":21,"cut":false,"hidden":false,"merged":[]}
["ruc","nombre",201001,201002,201003,201004,201005,201006,201007,201008,201009,201010,201011,201012,201101,201102,201103,201104,201105,201106,201107,201108,201109,201110,201111,201112,201201,null,"prom24mes","prom12mes","prom6mes","prom3mes"]
["20100147514","SOUTHERN PERU COPPER CORPORATION SUCURSA L DEL PER",56635721,59467507.050000004,62440882.402500011,65562926.522625014,68841072.848756269,72283126.491194084,75897282.815753788,79692146.956541479,83676754.304368556,87860592.01958698,92253621.620566338,96866302.701594666,101709617.83667441,106795098.72850813,112134853.66493355,117741596.34818023,123628676.16558926,129810109.97386873,136300615.47256216,143115646.24619028,150271428.55849981,157784999.9864248,165674249.98574606,173957962.48503336,182655860.60928503,null,{"$f":"AVERAGE(D2:AA2)","v":110267622.15812428},{"$f":"AVERAGE(P2:AA2)","v":141655924.85206845},{"$f":"AVERAGE(V2:AA2)","v":162243357.9785299},{"$f":"AVERAGE(Y2:AA2)","v":174096024.36002147}]
["20330262428","COMPANIA MINERA ANTAMINA S.A",178708158,187643565.90000001,197025744.19500002,206877031.40475002,217220882.97498754,228081927.12373692,239486023.47992378,251460324.65391999,264033340.88661599,277235007.93094683,291096758.3274942,305651596.24386895,320934176.0560624,336980884.85886556,353829929.10180885,371521425.55689931,390097496.83474427,409602371.67648149,430082490.26030558,451586614.77332085,474165945.51198691,497874242.78758627,522767954.92696559,548906352.67331386,576351670.30697954,null,{"$f":"AVERAGE(D3:AA3)","v":347938073.26860684},{"$f":"AVERAGE(P3:AA3)","v":446980614.9391048},{"$f":"AVERAGE(V3:AA3)","v":511942130.16335893},{"$f":"AVERAGE(Y3:AA3)","v":549341992.63575304}]
["20170072465","SOCIEDAD MINERA CERRO VERDE S.A.A.",10879888,11423882.4,11995076.520000001,12594830.346000003,13224571.863300003,13885800.456465004,14580090.479288254,15309095.003252666,16074549.7534153,16878277.241086066,17722191.103140369,18608300.65829739,19538715.691212259,20515651.475772873,21541434.049561515,22618505.752039593,23749431.039641574,24936902.591623653,26183747.721204836,27492935.107265078,28867581.862628333,30310960.955759753,31826509.003547743,33417834.453725133,35088726.17641139,null,21182733.404359948,27212518.349098459,31167424.593222905,33444356.54456142]
["20209133394","MINERA BARRICK MISQUICHILCA SA",83947408,88144778.400000006,92552017.320000008,97179618.186000019,102038599.09530002,107140529.05006503,112497555.50256827,118122433.2776967,124028554.94158153,130229982.68866062,136741481.82309365,143578555.91424835,150757483.70996076,158295357.89545882,166210125.79023176,174520632.07974336,183246663.68373054,192408996.86791709,202029446.71131295,212130919.04687861,222737464.99922255,233874338.24918368,245568055.16164288,257846457.91972503,270738780.81571132,null,163442451.21374726,209967269.93506321,240482669.365394,258051097.96569309]
["20100136741","MINSUR S. A.",42434557,44556284.850000001,46784099.092500001,49123304.047125004,51579469.249481253,54158442.711955316,56866364.847553082,59709683.089930736,62695167.244427279,65829925.606648646,69121421.886981085,72577492.981330141,76206367.630396649,80016686.011916488,84017520.312512323,88218396.328137949,92629316.144544855,97260781.951772109,102123821.04936072,107230012.10182877,112591512.70692021,118221088.34226622,124132142.75937954,130338749.89734852,136855687.39221597,null,82618489.093188867,106136309.58318363,121561532.19999319,130442193.349648]
["20137291313","MINERA YANACOCHA S.R.L.",51066860,53620203,56301213.150000006,59116273.807500012,62072087.497875012,65175691.872768767,68434476.46640721,71856200.289727569,75449010.304213956,79221460.819424659,83182533.860395893,87341660.553415686,91708743.581086472,96294180.760140806,101108889.79814786,106164334.28805526,111472551.00245802,117046178.55258092,122898487.48020998,129043411.85422048,135495582.44693151,142270361.56927809,149383879.647742,156853073.6301291,164695727.31163555,null,99425258.897681013,127727221.5284608,146290339.40998948,156977560.19650224]
["20114915026","XSTRATA TINTAYA S.A.",44996446,47246268.300000004,49608581.715000004,52089010.800750002,54693461.340787508,57428134.407826886,60299541.128218234,63314518.18462915,66480244.093860611,69804256.298553646,73294469.113481328,76959192.569155395,80807152.197613165,84847509.807493821,89089885.29786852,93544379.562761948,98221598.540900052,103132678.46794505,108289312.39134231,113703778.01090944,119388966.91145492,125358415.25702767,131626336.01987906,138207652.82087302,145118035.46191669,null,87606390.77917701,112544045.71253103,128900530.74701013,138317341.43422291]
["20383045267","VOLCAN COMPANIA MINERA S.A.A.",31694458,33279180.900000002,34943139.945,36690296.942249998,38524811.789362498,40451052.378830627,42473604.997772157,44597285.247660764,46827149.510043807,49168506.985546,51626932.334823303,54208278.951564468,56918692.899142697,59764627.544099838,62752858.921304829,65890501.867370076,69185026.960738584,72644278.308775514,76276492.224214301,80090316.835425019,84094832.677196279,88299574.311056092,92714553.026608899,97350280.677939355,102217794.71183632,null,61707919.622856736,79273428.172213778,90794558.706676975,97427542.805461526]
["20100142989","SHOUGANG HIERRO PERU S.A.A.",3094951,3249698.5500000003,3412183.4775000005,3582792.6513750008,3761932.2839437509,3950028.8981409385,4147530.3430479858,4354906.8602003856,4572652.2032104051,4801284.8133709254,5041349.0540394718,5293416.5067414455,5558087.3320785183,5835991.6986824442,6127791.283616567,6434180.8477973957,6755889.8901872654,7093684.3846966289,7448368.6039314605,7820787.0341280336,8211826.3858344359,8622417.7051261589,9053538.590382468,9506215.5199015923,9981526.2958966717,null,6025753.3839095822,7741018.1866817595,8866051.921878228,9513760.1353935767]
["20100110513","COMPAñIA MINERA MILPO S.A.A.",17568097,18446501.850000001,19368826.942500003,20337268.289625004,21354131.704106256,22421838.289311569,23542930.203777149,24720076.713966008,25956080.549664311,27253884.577147529,28616578.806004908,30047407.746305153,31549778.133620411,33127267.040301435,34783630.392316505,36522811.911932334,38348952.507528953,40266400.132905401,42279720.139550671,44393706.146528207,46613391.45385462,48944061.02654735,51391264.07787472,53960827.281768456,56658868.64585688,null,34204425.190124743,43940908.396413788,50327019.772071697,54003653.335166685]
["20507828915","GOLD FIELDS LA CIMA S.A.A.",7266575,7629903.75,8011398.9375,8411968.8843750004,8832567.3285937514,9274195.6950234398,9737905.4797746129,10224800.753763344,10736040.791451512,11272842.831024088,11836484.972575292,12428309.221204057,13049724.682264261,13702210.916377475,14387321.46219635,15106687.535306169,15862021.912071478,16655123.007675052,17487879.158058804,18362273.115961745,19280386.771759834,20244406.110347826,21256626.415865216,22319457.73665848,23435430.623491406,null,14147748.670554966,18174985.397147488,20816430.129014086,22337171.592005033]
["20100079501","COMPAñIA DE MINAS BUENAVENTURA S.A.A.",14072111,14775716.550000001,15514502.377500001,16290227.496375002,17104738.871193752,17959975.814753439,18857974.605491113,19800873.335765671,20790917.002553955,21830462.852681652,22921985.995315734,24068085.295081522,25271489.559835598,26535064.03782738,27861817.23971875,29254908.101704691,30717653.506789926,32253536.182129424,33866212.991235897,35559523.640797697,37337499.822837584,39204374.813979462,41164593.55467844,43222823.232412361,45383964.394032978,null,27397871.719778836,35196830.959845379,40312129.909789756,43257127.060374595]
["20100025591","EMPRESA ADMINISTRADORA CHUNGAR S.A.C.",13559602,14237582.100000001,14949461.205000002,15696934.265250003,16481780.978512503,17305870.02743813,18171163.528810039,19079721.705250543,20033707.790513072,21035393.180038728,22087162.839040667,23191520.980992701,24351097.030042335,25568651.881544452,26847084.475621674,28189438.699402761,29598910.634372901,31078856.166091546,32632798.974396124,34264438.923115931,35977660.869271733,37776543.912735321,39665371.108372085,41648639.663790688,43731071.646980226,null,26400035.941107672,33914955.57964129,38843954.354044326,41681694.13971433]
["20100017572","SOCIEDAD MINERA EL BROCAL S.A.A.",16586396,17415715.800000001,18286501.59,19200826.669500001,20160868.002975002,21168911.403123751,22227356.973279938,23338724.821943935,24505661.063041132,25730944.11619319,27017491.32200285,28368365.888102993,29786784.182508145,31276123.391633552,32839929.561215229,34481926.039275989,36206022.341239788,38016323.458301775,39917139.631216869,41912996.612777717,44008646.443416603,46209078.765587434,48519532.70386681,50945509.33906015,53492784.806013159,null,32293090.205261502,41485501.091133751,47514758.111786984,50985942.282980047]
["20217427593","SOCIEDAD MINERA CORONA S A",5774880,6063624,6366805.2000000002,6685145.4600000009,7019402.7330000009,7370372.8696500016,7738891.5131325023,8125836.0887891278,8532127.8932285849,8958734.2878900152,9406671.0022845156,9877004.5523987412,10370854.780018678,10889397.519019613,11433867.394970594,12005560.764719125,12605838.802955082,13236130.743102835,13897937.280257978,14592834.144270876,15322475.851484422,16088599.644058643,16893029.626261577,17737681.107574657,18624565.162953392,null,11243474.517584205,14443993.170135731,16543197.589433929,17751758.63226321]
["20100108292","CIA MINERA CASAPALCA SA",7722439,8108560.9500000002,8513988.9975000005,8939688.4473750014,9386672.8697437514,9856006.5132309385,10348806.838892486,10866247.180837112,11409559.539878968,11980037.516872916,12579039.392716562,13207991.362352392,13868390.930470012,14561810.476993514,15289901.00084319,16054396.05088535,16857115.853429619,17699971.646101102,18584970.228406157,19514218.739826467,20489929.67681779,21514426.16065868,22590147.468691614,23719654.842126194,24905637.584232505,null,15035298.761203425,19315181.644084349,22122335.745392207,23738479.965016771]
["20100056802","COMPAñIA MINERA CONDESTABLE S.A.",9317078,9782931.9000000004,10272078.495000001,10785682.419750001,11324966.540737502,11891214.867774379,12485775.611163098,13110064.391721254,13765567.611307317,14453845.991872683,15176538.291466318,15935365.206039635,16732133.466341618,17568740.139658701,18447177.146641638,19369536.003973722,20338012.804172408,21354913.444381028,22422659.116600081,23543792.072430085,24720981.676051591,25957030.759854171,27254882.29784688,28617626.412739225,30048507.733376186,null,18140001.016704146,23303654.967310473,26690470.158716355,28640338.814654097]
["20136150473","CONSORCIO MINERO HORIZONTE S.A.",6993738,7343424.9000000004,7710596.1450000005,8096125.952250001,8500932.2498625014,8925978.8623556271,9372277.8054734096,9840891.6957470812,10332936.280534435,10849583.094561158,11392062.249289216,11961665.361753678,12559748.629841363,13187736.061333431,13847122.864400104,14539479.007620109,15266452.958001114,16029775.605901171,16831264.38619623,17672827.60550604,18556468.985781342,19484292.43507041,20458507.056823932,21481432.40966513,22555504.030148387,null,13616545.276379824,17492571.950537283,20034838.753832538,21498481.165545817]
["20466327612","ARUNTANI S.A.C.",5158565,5416493.25,5687317.9125000006,5971683.8081250004,6270267.9985312503,6583781.3984578131,6912970.4683807036,7258618.9917997392,7621549.9413897265,8002627.4384592129,8402758.8103821743,8822896.7509012837,9264041.5884463489,9727243.6678686664,10213605.8512621,10724286.143825205,11260500.451016465,11823525.473567288,12414701.747245653,13035436.834607936,13687208.676338334,14371569.110155251,15090147.565663014,15844654.943946164,16636887.691143474,null,10043532.354750533,12902480.679719962,14777650.803642362,15857230.066917552]
["20513798611","MINERA SUYAMARCA SOCIEDAD ANONIMA CERRADA",3310709,3476244.45,3650056.6725000003,3832559.5061250003,4024187.4814312505,4225396.8555028131,4436666.698277954,4658500.0331918523,4891425.0348514449,5135996.2865940174,5392796.1009237189,5662435.9059699047,5945557.7012684001,6242835.5863318201,6554977.3656484112,6882726.2339308318,7226862.5456273733,7588205.672908742,7967615.9565541791,8365996.7543818885,8784296.5921009835,9223511.4217060339,9684686.992791336,10168921.342430903,10677367.409552447,null,6445826.1083583869,8280666.9894970804,9484130.0854939334,10176991.914924895]

{"sheet":"Hoja5","index":4,"n_rows":21,"n_cols":32,"rows_kept":21,"cut":false,"hidden":false,"merged":[]}
["ruc","nombre",201001,201002,201003,201004,201005,201006,201007,201008,201009,201010,201011,201012,201101,201102,201103,201104,201105,201106,201107,201108,201109,201110,201111,201112,201201,null,"prom24mes","prom12mes","prom6mes","prom3mes"]
["20100147514","SOUTHERN PERU COPPER CORPORATION SUCURSA L DEL PER",56635721,59467507.050000004,62440882.402500011,65562926.522625014,68841072.848756269,72283126.491194084,75897282.815753788,79692146.956541479,83676754.304368556,87860592.01958698,92253621.620566338,96866302.701594666,101709617.83667441,106795098.72850813,112134853.66493355,117741596.34818023,123628676.16558926,129810109.97386873,136300615.47256216,143115646.24619028,150271428.55849981,157784999.9864248,165674249.98574606,173957962.48503336,182655860.60928503,null,{"$f":"AVERAGE(D2:AA2)","v":110267622.15812428},{"$f":"AVERAGE(P2:AA2)","v":141655924.85206845},{"$f":"AVERAGE(V2:AA2)","v":162243357.9785299},{"$f":"AVERAGE(Y2:AA2)","v":174096024.36002147}]
["20330262428","COMPANIA MINERA ANTAMINA S.A",178708158,187643565.90000001,197025744.19500002,206877031.40475002,217220882.97498754,228081927.12373692,239486023.47992378,251460324.65391999,264033340.88661599,277235007.93094683,291096758.3274942,305651596.24386895,320934176.0560624,336980884.85886556,353829929.10180885,371521425.55689931,390097496.83474427,409602371.67648149,430082490.26030558,451586614.77332085,474165945.51198691,497874242.78758627,522767954.92696559,548906352.67331386,576351670.30697954,null,{"$f":"AVERAGE(D3:AA3)","v":347938073.26860684},{"$f":"AVERAGE(P3:AA3)","v":446980614.9391048},{"$f":"AVERAGE(V3:AA3)","v":511942130.16335893},{"$f":"AVERAGE(Y3:AA3)","v":549341992.63575304}]
["20170072465","SOCIEDAD MINERA CERRO VERDE S.A.A.",10879888,11423882.4,11995076.520000001,12594830.346000003,13224571.863300003,13885800.456465004,14580090.479288254,15309095.003252666,16074549.7534153,16878277.241086066,17722191.103140369,18608300.65829739,19538715.691212259,20515651.475772873,21541434.049561515,22618505.752039593,23749431.039641574,24936902.591623653,26183747.721204836,27492935.107265078,28867581.862628333,30310960.955759753,31826509.003547743,33417834.453725133,35088726.17641139,null,21182733.404359948,27212518.349098459,31167424.593222905,33444356.54456142]
["20209133394","MINERA BARRICK MISQUICHILCA SA",83947408,88144778.400000006,92552017.320000008,97179618.186000019,102038599.09530002,107140529.05006503,112497555.50256827,118122433.2776967,124028554.94158153,130229982.68866062,136741481.82309365,143578555.91424835,150757483.70996076,158295357.89545882,166210125.79023176,174520632.07974336,183246663.68373054,192408996.86791709,202029446.71131295,212130919.04687861,222737464.99922255,233874338.24918368,245568055.16164288,257846457.91972503,270738780.81571132,null,163442451.21374726,209967269.93506321,240482669.365394,258051097.96569309]
["20100136741","MINSUR S. A.",42434557,44556284.850000001,46784099.092500001,49123304.047125004,51579469.249481253,54158442.711955316,56866364.847553082,59709683.089930736,62695167.244427279,65829925.606648646,69121421.886981085,72577492.981330141,76206367.630396649,80016686.011916488,84017520.312512323,88218396.328137949,92629316.144544855,97260781.951772109,102123821.04936072,107230012.10182877,112591512.70692021,118221088.34226622,124132142.75937954,130338749.89734852,136855687.39221597,null,82618489.093188867,106136309.58318363,121561532.19999319,130442193.349648]
["20137291313","MINERA YANACOCHA S.R.L.",51066860,53620203,56301213.150000006,59116273.807500012,62072087.497875012,65175691.872768767,68434476.46640721,71856200.289727569,75449010.304213956,79221460.819424659,83182533.860395893,87341660.553415686,91708743.581086472,96294180.760140806,101108889.79814786,106164334.28805526,111472551.00245802,117046178.55258092,122898487.48020998,129043411.85422048,135495582.44693151,142270361.56927809,149383879.647742,156853073.6301291,164695727.31163555,null,99425258.897681013,127727221.5284608,146290339.40998948,156977560.19650224]
["20114915026","XSTRATA TINTAYA S.A.",44996446,47246268.300000004,49608581.715000004,52089010.800750002,54693461.340787508,57428134.407826886,60299541.128218234,63314518.18462915,66480244.093860611,69804256.298553646,73294469.113481328,76959192.569155395,80807152.197613165,84847509.807493821,89089885.29786852,93544379.562761948,98221598.540900052,103132678.46794505,108289312.39134231,113703778.01090944,119388966.91145492,125358415.25702767,131626336.01987906,138207652.82087302,145118035.46191669,null,87606390.77917701,112544045.71253103,128900530.74701013,138317341.43422291]
["20383045267","VOLCAN COMPANIA MINERA S.A.A.",31694458,33279180.900000002,34943139.945,36690296.942249998,38524811.789362498,40451052.378830627,42473604.997772157,44597285.247660764,46827149.510043807,49168506.985546,51626932.334823303,54208278.951564468,56918692.899142697,59764627.544099838,62752858.921304829,65890501.867370076,69185026.960738584,72644278.308775514,76276492.224214301,80090316.835425019,84094832.677196279,88299574.311056092,92714553.026608899,97350280.677939355,102217794.71183632,null,61707919.622856736,79273428.172213778,90794558.706676975,97427542.805461526]
["20100142989","SHOUGANG HIERRO PERU S.A.A.",3094951,3249698.5500000003,3412183.4775000005,3582792.6513750008,3761932.2839437509,3950028.8981409385,4147530.3430479858,4354906.8602003856,4572652.2032104051,4801284.8133709254,5041349.0540394718,5293416.5067414455,5558087.3320785183,5835991.6986824442,6127791.283616567,6434180.8477973957,6755889.8901872654,7093684.3846966289,7448368.6039314605,7820787.0341280336,8211826.3858344359,8622417.7051261589,9053538.590382468,9506215.5199015923,9981526.2958966717,null,6025753.3839095822,7741018.1866817595,8866051.921878228,9513760.1353935767]
["20100110513","COMPAñIA MINERA MILPO S.A.A.",17568097,18446501.850000001,19368826.942500003,20337268.289625004,21354131.704106256,22421838.289311569,23542930.203777149,24720076.713966008,25956080.549664311,27253884.577147529,28616578.806004908,30047407.746305153,31549778.133620411,33127267.040301435,34783630.392316505,36522811.911932334,38348952.507528953,40266400.132905401,42279720.139550671,44393706.146528207,46613391.45385462,48944061.02654735,51391264.07787472,53960827.281768456,56658868.64585688,null,34204425.190124743,43940908.396413788,50327019.772071697,54003653.335166685]
["20507828915","GOLD FIELDS LA CIMA S.A.A.",7266575,7629903.75,8011398.9375,8411968.8843750004,8832567.3285937514,9274195.6950234398,9737905.4797746129,10224800.753763344,10736040.791451512,11272842.831024088,11836484.972575292,12428309.221204057,13049724.682264261,13702210.916377475,14387321.46219635,15106687.535306169,15862021.912071478,16655123.007675052,17487879.158058804,18362273.115961745,19280386.771759834,20244406.110347826,21256626.415865216,22319457.73665848,23435430.623491406,null,14147748.670554966,18174985.397147488,20816430.129014086,22337171.592005033]
["20100079501","COMPAñIA DE MINAS BUENAVENTURA S.A.A.",14072111,14775716.550000001,15514502.377500001,16290227.496375002,17104738.871193752,17959975.814753439,18857974.605491113,19800873.335765671,20790917.002553955,21830462.852681652,22921985.995315734,24068085.295081522,25271489.559835598,26535064.03782738,27861817.23971875,29254908.101704691,30717653.506789926,32253536.182129424,33866212.991235897,35559523.640797697,37337499.822837584,39204374.813979462,41164593.55467844,43222823.232412361,45383964.394032978,null,27397871.719778836,35196830.959845379,40312129.909789756,43257127.060374595]
["20100025591","EMPRESA ADMINISTRADORA CHUNGAR S.A.C.",13559602,14237582.100000001,14949461.205000002,15696934.265250003,16481780.978512503,17305870.02743813,18171163.528810039,19079721.705250543,20033707.790513072,21035393.180038728,22087162.839040667,23191520.980992701,24351097.030042335,25568651.881544452,26847084.475621674,28189438.699402761,29598910.634372901,31078856.166091546,32632798.974396124,34264438.923115931,35977660.869271733,37776543.912735321,39665371.108372085,41648639.663790688,43731071.646980226,null,26400035.941107672,33914955.57964129,38843954.354044326,41681694.13971433]
["20100017572","SOCIEDAD MINERA EL BROCAL S.A.A.",16586396,17415715.800000001,18286501.59,19200826.669500001,20160868.002975002,21168911.403123751,22227356.973279938,23338724.821943935,24505661.063041132,25730944.11619319,27017491.32200285,28368365.888102993,29786784.182508145,31276123.391633552,32839929.561215229,34481926.039275989,36206022.341239788,38016323.458301775,39917139.631216869,41912996.612777717,44008646.443416603,46209078.765587434,48519532.70386681,50945509.33906015,53492784.806013159,null,32293090.205261502,41485501.091133751,47514758.111786984,50985942.282980047]
["20217427593","SOCIEDAD MINERA CORONA S A",5774880,6063624,6366805.2000000002,6685145.4600000009,7019402.7330000009,7370372.8696500016,7738891.5131325023,8125836.0887891278,8532127.8932285849,8958734.2878900152,9406671.0022845156,9877004.5523987412,10370854.780018678,10889397.519019613,11433867.394970594,12005560.764719125,12605838.802955082,13236130.743102835,13897937.280257978,14592834.144270876,15322475.851484422,16088599.644058643,16893029.626261577,17737681.107574657,18624565.162953392,null,11243474.517584205,14443993.170135731,16543197.589433929,17751758.63226321]
["20100108292","CIA MINERA CASAPALCA SA",7722439,8108560.9500000002,8513988.9975000005,8939688.4473750014,9386672.8697437514,9856006.5132309385,10348806.838892486,10866247.180837112,11409559.539878968,11980037.516872916,12579039.392716562,13207991.362352392,13868390.930470012,14561810.476993514,15289901.00084319,16054396.05088535,16857115.853429619,17699971.646101102,18584970.228406157,19514218.739826467,20489929.67681779,21514426.16065868,22590147.468691614,23719654.842126194,24905637.584232505,null,15035298.761203425,19315181.644084349,22122335.745392207,23738479.965016771]
["20100056802","COMPAñIA MINERA CONDESTABLE S.A.",9317078,9782931.9000000004,10272078.495000001,10785682.419750001,11324966.540737502,11891214.867774379,12485775.611163098,13110064.391721254,13765567.611307317,14453845.991872683,15176538.291466318,15935365.206039635,16732133.466341618,17568740.139658701,18447177.146641638,19369536.003973722,20338012.804172408,21354913.444381028,22422659.116600081,23543792.072430085,24720981.676051591,25957030.759854171,27254882.29784688,28617626.412739225,30048507.733376186,null,18140001.016704146,23303654.967310473,26690470.158716355,28640338.814654097]
["20136150473","CONSORCIO MINERO HORIZONTE S.A.",6993738,7343424.9000000004,7710596.1450000005,8096125.952250001,8500932.2498625014,8925978.8623556271,9372277.8054734096,9840891.6957470812,10332936.280534435,10849583.094561158,11392062.249289216,11961665.361753678,12559748.629841363,13187736.061333431,13847122.864400104,14539479.007620109,15266452.958001114,16029775.605901171,16831264.38619623,17672827.60550604,18556468.985781342,19484292.43507041,20458507.056823932,21481432.40966513,22555504.030148387,null,13616545.276379824,17492571.950537283,20034838.753832538,21498481.165545817]
["20466327612","ARUNTANI S.A.C.",5158565,5416493.25,5687317.9125000006,5971683.8081250004,6270267.9985312503,6583781.3984578131,6912970.4683807036,7258618.9917997392,7621549.9413897265,8002627.4384592129,8402758.8103821743,8822896.7509012837,9264041.5884463489,9727243.6678686664,10213605.8512621,10724286.143825205,11260500.451016465,11823525.473567288,12414701.747245653,13035436.834607936,13687208.676338334,14371569.110155251,15090147.565663014,15844654.943946164,16636887.691143474,null,10043532.354750533,12902480.679719962,14777650.803642362,15857230.066917552]
["20513798611","MINERA SUYAMARCA SOCIEDAD ANONIMA CERRADA",3310709,3476244.45,3650056.6725000003,3832559.5061250003,4024187.4814312505,4225396.8555028131,4436666.698277954,4658500.0331918523,4891425.0348514449,5135996.2865940174,5392796.1009237189,5662435.9059699047,5945557.7012684001,6242835.5863318201,6554977.3656484112,6882726.2339308318,7226862.5456273733,7588205.672908742,7967615.9565541791,8365996.7543818885,8784296.5921009835,9223511.4217060339,9684686.992791336,10168921.342430903,10677367.409552447,null,6445826.1083583869,8280666.9894970804,9484130.0854939334,10176991.914924895]

{"sheet":"Hoja6","index":5,"n_rows":21,"n_cols":3,"rows_kept":21,"cut":false,"hidden":false,"merged":[]}
["ruc","nombre",201202]
["20100147514","SOUTHERN PERU COPPER CORPORATION SUCURSA L DEL PER",56635721]
["20330262428","COMPANIA MINERA ANTAMINA S.A"]
["20170072465","SOCIEDAD MINERA CERRO VERDE S.A.A.",10879888]
["20209133394","MINERA BARRICK MISQUICHILCA SA"]
["20100136741","MINSUR S. A.",0]
["20137291313","MINERA YANACOCHA S.R.L."]
["20114915026","XSTRATA TINTAYA S.A.",44996446]
["20383045267","VOLCAN COMPANIA MINERA S.A.A."]
["20100142989","SHOUGANG HIERRO PERU S.A.A.",3094951]
["20100110513","COMPAñIA MINERA MILPO S.A.A."]
["20507828915","GOLD FIELDS LA CIMA S.A.A.",7266575]
["20100079501","COMPAñIA DE MINAS BUENAVENTURA S.A.A."]
["20100025591","EMPRESA ADMINISTRADORA CHUNGAR S.A.C.",13559602]
["20100017572","SOCIEDAD MINERA EL BROCAL S.A.A."]
["20217427593","SOCIEDAD MINERA CORONA S A",5774880]
["20100108292","CIA MINERA CASAPALCA SA",7722439]
["20100056802","COMPAñIA MINERA CONDESTABLE S.A."]
["20136150473","CONSORCIO MINERO HORIZONTE S.A.",6993738]
["20466327612","ARUNTANI S.A.C.",5158565]
["20513798611","MINERA SUYAMARCA SOCIEDAD ANONIMA CERRADA",3310709]

{"sheet":"Hoja7","index":6,"n_rows":21,"n_cols":3,"rows_kept":21,"cut":false,"hidden":false,"merged":[]}
["ruc","nombre",201202]
["20100147514","SOUTHERN PERU COPPER CORPORATION SUCURSA L DEL PER",20000000]
["20330262428","COMPANIA MINERA ANTAMINA S.A"]
["20170072465","SOCIEDAD MINERA CERRO VERDE S.A.A.",10000000]
["20209133394","MINERA BARRICK MISQUICHILCA SA"]
["20100136741","MINSUR S. A.",4000000]
["20137291313","MINERA YANACOCHA S.R.L."]
["20114915026","XSTRATA TINTAYA S.A.",14000000]
["20383045267","VOLCAN COMPANIA MINERA S.A.A."]
["20100142989","SHOUGANG HIERRO PERU S.A.A.",13000000]
["20100110513","COMPAñIA MINERA MILPO S.A.A."]
["20507828915","GOLD FIELDS LA CIMA S.A.A.",4000000]
["20100079501","COMPAñIA DE MINAS BUENAVENTURA S.A.A."]
["20100025591","EMPRESA ADMINISTRADORA CHUNGAR S.A.C.",5000000]
["20100017572","SOCIEDAD MINERA EL BROCAL S.A.A."]
["20217427593","SOCIEDAD MINERA CORONA S A",6000000]
["20100108292","CIA MINERA CASAPALCA SA",2000000]
["20100056802","COMPAñIA MINERA CONDESTABLE S.A."]
["20136150473","CONSORCIO MINERO HORIZONTE S.A.",4000000]
["20466327612","ARUNTANI S.A.C.",2000000]
["20513798611","MINERA SUYAMARCA SOCIEDAD ANONIMA CERRADA",3000000]

{"sheet":"Hoja8","index":7,"n_rows":21,"n_cols":3,"rows_kept":21,"cut":false,"hidden":false,"merged":[]}
["ruc","nombre",201202]
["20100147514","SOUTHERN PERU COPPER CORPORATION SUCURSA L DEL PER",12000000]
["20330262428","COMPANIA MINERA ANTAMINA S.A"]
["20170072465","SOCIEDAD MINERA CERRO VERDE S.A.A.",6000000]
["20209133394","MINERA BARRICK MISQUICHILCA SA"]
["20100136741","MINSUR S. A.",2400000]
["20137291313","MINERA YANACOCHA S.R.L."]
["20114915026","XSTRATA TINTAYA S.A.",8400000]
["20383045267","VOLCAN COMPANIA MINERA S.A.A."]
["20100142989","SHOUGANG HIERRO PERU S.A.A.",7800000]
["20100110513","COMPAñIA MINERA MILPO S.A.A."]
["20507828915","GOLD FIELDS LA CIMA S.A.A.",2400000]
["20100079501","COMPAñIA DE MINAS BUENAVENTURA S.A.A."]
["20100025591","EMPRESA ADMINISTRADORA CHUNGAR S.A.C.",3000000]
["20100017572","SOCIEDAD MINERA EL BROCAL S.A.A."]
["20217427593","SOCIEDAD MINERA CORONA S A",3600000]
["20100108292","CIA MINERA CASAPALCA SA",1200000]
["20100056802","COMPAñIA MINERA CONDESTABLE S.A."]
["20136150473","CONSORCIO MINERO HORIZONTE S.A.",2400000]
["20466327612","ARUNTANI S.A.C.",1200000]
["20513798611","MINERA SUYAMARCA SOCIEDAD ANONIMA CERRADA",1800000]