SECTOR 1

COTA N°TALADRO LEY AREA (AREA)(LEY)

9 0.3 4844.18 1453.254
4020 1 0.3 1509.61 452.883
9 1.7 4844.18 8235.106
4010 1 1.7 1509.61 2566.337
9 0.63 4844.18 3051.8334
4000 1 0.63 1509.61 951.0543
9 0.54 4844.18 2615.8572
3990 1 0.54 1509.61 815.1894
9 0.97 4844.18 4698.8546
3980 1 0.97 1509.61 1464.3217
9 1.43 4844.18 6927.1774
3970 1 1.43 1509.61 2158.7423
9 1.23 4844.18 5958.3414
3960 1 1.23 1509.61 1856.8203
9 1.6 4844.18 7750.688
3950 1 1.6 1509.61 2415.376
9 0.92 4844.18 4456.6456
3940 1 0.92 1509.61 1388.8412
9 0.89 4844.18 4311.3202
3930 1 0.89 1509.61 1343.5529
9 0.8 4844.18 3875.344
3920 1 0.8 1509.61 1207.688
9 0.86 4844.18 4165.9948
3910 1 0.836 1509.61 1262.03396
9 1.23 4844.18 5958.3414
3900 1 1.23 1509.61 1856.8203
9 1.15 4844.18 5570.807
3890 1 1.15 1509.61 1736.0515
1.017
 SECTOR 2
COTA N°TALADRO LEY AREA (AREA)(LEY)
9 0.3 430.75 129.225
4020 1 0.3 2634.73 790.419
9 1.7 430.75 732.275
4010 1 1.7 2634.73 4479.041
9 0.63 430.75 271.3725
4000 1 0.63 2634.73 1659.8799
9 0.54 430.75 232.605
3990 1 0.54 2634.73 1422.7542
9 0.97 430.75 417.8275
3980 1 0.97 2634.73 2555.6881
9 1.43 430.75 615.9725
3970 1 1.43 2634.73 3767.6639
9 1.23 430.75 529.8225
3960 1 1.23 2634.73 3240.7179
9 1.6 430.75 689.2
3950 1 1.6 2634.73 4215.568
9 0.92 430.75 396.29
3940 1 0.92 2634.73 2423.9516
9 0.89 430.75 383.3675
3930 1 0.89 2634.73 2344.9097
9 0.8 430.75 344.6
3920 1 0.8 2634.73 2107.784
9 0.86 430.75 370.445
3910 1 0.836 2634.73 2202.63428
9 1.23 430.75 529.8225
3900 1 1.23 2634.73 3240.7179
9 1.15 430.75 495.3625
3890 1 1.15 2634.73 3029.9395
1.017
 SECTOR 3
COTA N°TALADRO LEY AREA (AREA)(LEY)
4020 1 0.3 1067.66 320.298
4010 1 1.7 1067.66 1815.022
7 1.54 1973.24 3038.7896
4000 1 0.63 1067.66 672.6258
7 0.9 1973.24 1775.916
3990 1 0.54 1067.66 576.5364
7 0.22 1973.24 434.1128
3980 1 0.93 1067.66 992.9238
7 0.23 1973.24 453.8452
3970 1 1.43 1067.66 1526.7538
7 0.24 1973.24 473.5776
3960 1 1.23 1067.66 1313.2218
3950 1 1.6 1067.66 1708.256
3940 1 0.92 1067.66 982.2472
3930 1 0.89 1067.66 950.2174
3920 1 0.8 1067.66 854.128
3910 1 0.86 1067.66 918.1876
3900 1 1.23 1067.66 1313.2218
3890 1 1.15 1067.66 1227.809
0.91263158
 SECTOR 4
COTA N°TALADRO LEY AREA (AREA)(LEY)
4020 1 0.3 490.17 147.051
4010 1 1.7 490.17 833.289
1 0.63 4901.7 3088.071
4000 7 1.54 1733.88 2670.1752
1 0.54 490.17 264.6918
3990 7 0.9 1733.88 1560.492
4 0.93 1330.45 1237.3185
8 0.31 1584.77 491.2787
1 0.97 693 672.21
3980 7 0.22 1733.88 381.4536
4 1.08 1330.45 1436.886
8 0.47 1584.77 744.8419
1 1.43 490.17 700.9431
3970 7 0.23 1733.88 398.7924
4 1.5 1330.45 1995.675
8 1.23 490.17 602.9091
1 1.21 1584.77 1917.5717
3960 7 0.24 1733.88 416.1312
4 0.68 1330.45 904.706
3950 8 0.71 1584.77 1125.1867
4 0.77 1330.45 1024.4465
1 0.8 490.17 392.136
3920 8 1.56 1584.77 2472.2412
4 1.05 1330.45 1396.9725
1 0.86 490.17 421.5462
3910 8 0.96 1584.77 1521.3792
4 0.81 1330.45 1077.6645
1 1.23 490.17 602.9091
3900 8 0.7 1584.77 1109.339
4 0.7 1330.45 931.315
1 1.15 490.17 563.6955
3890 8 1.06 1584.77 1679.8562
0.8896875
 SECTOR 5
COTA N°TALADRO LEY AREA (AREA)(LEY)
4 0.93 2119.8 1971.414
3980 8 0.31 1355.11 420.0841
4 1.08 2119.8 2289.384
3970 8 0.47 1355.11 636.9017
4 1.5 2119.8 3179.7
10 0.74 1044.31 772.7894
3960 8 1.21 1355.11 1639.6831
4 0.68 2119.8 1441.464
10 0.53 1044.31 553.4843
3950 8 0.78 1355.11 1056.9858
4 1.48 2119.8 3137.304
10 0.92 1044.31 960.7652
3940 8 0.71 1355.11 962.1281
4 0.71 2119.8 1505.058
10 0.77 1044.31 804.1187
3930 8 0.71 1355.11 962.1281
4 0.77 2119.8 1632.246
10 0.03 1044.31 31.3293
3920 8 1.56 1355.11 2113.9716
4 1.05 2119.8 2225.79
10 0.53 1044.31 553.4843
3910 8 0.96 1355.11 1300.9056
4 0.81 2119.8 1717.038
10 0.71 1044.31 741.4601
3900 8 0.7 1355.11 948.577
4 0.7 2119.8 1483.86
10 0.75 1044.31 783.2325
3890 8 1.06 1355.11 1436.4166
0.82714286
 SECTOR 6
COTA N°TALADRO LEY AREA (AREA)(LEY)
3980 4 0.93 105.67 98.2731
3970 4 1.08 105.67 114.1236
4 1.5 105.67 158.505
3960 10 0.74 4233.95 3133.123
4 0.68 105.67 71.8556
3950 10 0.53 4233.95 2243.9935
4 1.48 105.67 156.3916
3940 10 0.92 4233.95 3895.234
4 0.71 105.67 75.0257
3930 10 0.77 4233.95 3260.1415
4 0.77 105.67 81.3659
3920 10 0.03 4233.95 127.0185
4 1.05 105.67 110.9535
3910 10 0.53 4233.95 2243.9935
4 0.81 105.67 85.5927
3900 10 0.71 4233.95 3006.1045
4 0.7 105.67 73.969
3890 10 0.75 4233.95 3175.4625
0.81611111
 SECTOR 7
COTA N°TALADRO LEY AREA (AREA)(LEY)
3990 2 0.52 4218.62 2193.6824
3980 2 0.78 4218.62 3290.5236
3970 2 0.81 4218.62 3417.0822
10 0.74 1088.19 805.2606
3960 2 0.74 4218.62 3121.7788
10 0.53 1088.19 576.7407
3950 2 0.57 4218.62 2404.6134
10 0.92 1088.19 1001.1348
3940 2 0.72 4218.62 3037.4064
10 0.77 1088.19 837.9063
3930 2 0.72 4218.62 3037.4064
10 0.03 1088.19 32.6457
3920 2 0.83 4218.62 3501.4546
10 0.53 1088.19 576.7407
3910 2 0.81 4218.62 3417.0822
10 0.71 1088.19 772.6149
3900 2 0.91 4218.62 3838.9442
10 0.75 1088.19 816.1425
3890 2 0.98 4218.62 4134.2476
0.70368421
 SECCION 08
COTA N° TALADRO LEY AREA LEY* AREA
6 1.06 2003.78 2124.01
2 0.52 1825.92 949.48
3990 12 0.52 69.61 36.20
6 1.10 2003.78 2204.16
2 0.78 1825.92 1424.22
3980 12 0.75 69.61 52.21
6 0.90 2003.78 1803.40
2 0.81 1825.92 1479.00
3970 12 0.81 69.61 56.38
6 0.74 2003.78 1482.80
2 0.81 1825.92 1479.00
3960 12 0.57 69.61 39.68
6 0.75 2003.78 1502.84
2 0.57 1825.92 1040.77
3950 12 0.72 69.61 50.12
6 0.75 2003.78 1502.84
2 0.72 1825.92 1314.66
3940 12 0.72 69.61 50.12
6 0.86 2003.78 1723.25
2 0.72 1825.92 1314.66
3930 12 0.83 69.61 57.78
6 1.01 2003.78 2023.82
2 0.83 1825.92 1515.51
3920 12 0.81 69.61 56.38
6 1.17 2003.78 2344.42
2 0.81 1825.92 1479.00
3910 12 0.91 69.61 63.35
6 1.28 2003.78 2564.84
2 0.91 1825.92 1661.59
3900 12 0.98 69.61 68.22
6 1.18 2003.78 2364.46
3890 2 0.98 1825.92 1789.40
LEY DE MINADO 0.840
 SECCION 09
COTA N° TALADRO LEY AREA LEY* AREA
6 1.06 777.56 824.21
3990 12 0.52 1765.93 918.28
6 1.10 777.56 855.32
3980 12 0.75 1765.93 1324.45
6 0.90 777.56 699.80
3970 12 0.81 1765.93 1430.40
12 0.57 1765.93 1006.58
3960 6 0.74 777.56 575.39
12 0.72 1765.93 1271.47
3950 6 0.75 777.56 583.17
12 0.72 1765.93 1271.47
3940 6 0.75 777.56 583.17
12 0.83 1765.93 1465.72
3930 6 0.86 777.56 668.70
12 0.81 1765.93 1430.40
3920 6 1.01 777.56 785.34
12 0.91 1765.93 1607.00
3910 6 1.17 777.56 909.75
12 0.98 1765.93 1730.61
3900 6 1.28 777.56 995.28
3890 6 1.18 777.56 917.52
LEY DE MINADO 0.877
 SECCION 10
COTA N° TALADRO LEY AREA LEY* AREA
3990 12 0.52 2567.99 1335.35
8 0.31 1047.95 324.86
3980 12 0.75 2567.99 1925.99
12 0.81 2567.99 2080.07
3970 8 0.47 1047.95 492.54
12 0.57 2567.99 1463.75
3960 8 1.21 1047.95 1268.02
12 0.72 2567.99 1848.95
3950 8 0.78 1047.95 817.40
12 1.72 2567.99 4416.94
3940 8 0.71 1047.95 744.04
12 0.71 2567.99 1823.27
3930 8 0.83 1047.95 869.80
12 0.81 2567.99 2080.07
3920 8 1.56 1047.95 1634.80
12 0.91 2567.99 2336.87
3910 8 0.96 1047.95 1006.03
12 0.98 2567.99 2516.63
3900 8 0.70 1047.95 733.57
3890 8 1.06 1047.95 1110.83
LEY DE MINADO 0.855
 SECCION 11
COTA N° TALADRO LEY AREA LEY* AREA
4020 1 0.30 156.87 47.06
4010 1 1.70 156.87 266.68
1 0.63 156.87 98.83
4000 5 1.14 2724.69 3106.15
1 1.54 156.87 241.58
3990 5 1.14 2724.69 3106.15
1 0.97 156.87 152.16
8 0.31 888.73 275.51
3980 5 1.11 2724.69 3024.41
1 1.43 156.87 224.32
8 0.47 888.73 417.70
3970 5 0.89 2724.69 2424.97
1 1.23 156.87 192.95
8 1.21 888.73 1075.36
3960 5 0.92 2724.69 2506.71
1 1.60 156.87 250.99
8 0.78 888.73 693.21
3950 5 0.72 2724.69 1961.78
1 0.92 156.87 144.32
8 0.71 888.73 631.00
3940 5 0.85 2724.69 2315.99
1 0.89 156.87 139.61
8 0.71 888.73 631.00
3930 5 1.03 2724.69 2806.43
1 0.80 156.87 125.50
8 1.56 888.73 1386.42
3920 5 0.92 2724.69 2506.71
1 0.86 156.87 134.91
8 0.96 888.73 853.18
3910 5 0.92 2724.69 2506.71
1 1.23 156.87 192.95
3900 8 0.70 888.73 622.11
1 1.15 156.87 180.40
3890 8 1.06 888.73 942.05
LEY DE MINADO 0.981
 SECCION 12
COTA N° TALADRO LEY AREA LEY* AREA
9 0.30 682.85 204.86
4020 1 1.30 457.98 595.37
9 1.07 682.85 730.65
4010 1 1.70 457.98 778.57
9 0.63 682.85 430.20
1 0.63 457.98 288.53
4000 5 1.14 1455.16 1658.88
1 0.54 457.98 247.31
5 1.14 1455.16 1658.88
3990 9 0.54 682.85 368.74
1 0.97 457.98 444.24
9 0.97 682.85 662.36
3980 5 1.11 1455.16 1615.23
1 1.42 457.98 650.33
9 1.43 682.85 976.48
3970 5 0.89 1455.16 1295.09
1 1.23 457.98 563.32
9 1.23 682.85 839.91
3960 5 0.92 1455.16 1338.75
1 1.60 457.98 732.77
9 1.60 682.85 1092.56
3950 5 0.72 1455.16 1047.72
1 0.92 457.98 421.34
9 0.92 682.85 628.22
3940 5 0.85 1455.16 1236.89
1 0.89 457.98 407.60
9 0.89 682.85 607.74
3930 5 1.03 1455.16 1498.81
1 0.80 457.98 366.38
9 0.80 682.85 546.28
3920 5 0.92 1455.16 1338.75
1 0.86 457.98 393.86
9 0.86 682.85 587.25
3910 5 0.92 1455.16 1338.75
1 1.23 457.98 563.32
3900 9 1.23 682.85 839.91
1 1.15 457.98 526.68
3890 9 1.15 682.85 785.28
LEY DE MINADO 1.013
 HOJA DE RESUMEN DE CALCULOS
SECTOR LEY LEY RECUP. RADIO CC. VALOR($/TM) COSTO($/TM) DISPON($/TM)
1 0.984 0.825 0.291 6.631 1.149 5.482
2 1.018 0.854 0.281 6.863 1.149 5.714
3 0.860 0.722 0.332 5.801 1.149 4.652
4 0.851 0.715 0.336 5.741 1.149 4.592
5 0.877 0.736 0.326 5.910 1.149 4.761
6 0.694 0.582 0.412 4.677 1.149 3.528
7 0.750 0.630 0.381 5.060 1.149 3.911
8 0.878 0.737 0.326 5.923 1.149 4.774
9 0.834 0.700 0.343 5.621 1.149 4.472
10 0.853 0.716 0.335 5.749 1.149 4.600
11 0.944 0.792 0.303 6.365 1.149 5.216
12 0.993 0.833 0.288 6.695 1.149 5.546

D/M PROMEDIO
D/M
3.933
4.099
3.337
3.294 -100% 0.8393
3.416
2.531 -100% 0.24
2.805
3.425 192.8
3.208
3.300 1.394
3.742
3.979
41.067
3.422