décapage

pelle.280B

stériles

minerai

prétraitement

=ARGUMENT("a";9)

=ARGUMENT("vol";9)

=ARGUMENT("stériles.infer";9)

=ARGUMENT("m";9)

=ARGUMENT("p";9)

=ARGUMENT("prod.mine";9)

=ARGUMENT("tm.exp";9)

=ARGUMENT("prod";9)

=ARGUMENT("ventes.tot";9)

=ARGUMENT("cout.direct";9)

=IF(a<=12.5;a*(245.58-116.9*(a/12));a*(245.58-116.9*(12.5/12)))

=IF(vol<=4.175;vol*(423.8-600*(vol/12));vol*(423.8-600*(4.175/12)))

=stériles.infer*(39.49+120.2*(stériles.infer/12))

=ARGUMENT("tku";9)

=(p*0.91/0.94)*(1299.7-(3.207/1000)*(p/12)*0.91/0.94)

=ARGUMENT("prod.digue";9)

=0.001*12*(16264.82+0.5715*(tm.exp)/12)

=0.001*12*(41666.67+1.27*(tm.exp/12))

=0.000001*660*tm.exp

=ARGUMENT("ics";9)

=ARGUMENT("ventes.exp";9)

=ARGUMENT("CFA.US";9)

986.443773860919

=RETURN(A3)

=RETURN(B3)

=RETURN(C3)

=(36.7*tku)+m*(39.49+120.2*(m/12))

=RETURN(E3)

=0.000001*(prod.digue+prod.mine*0.91/0.94)*(5130.98-0.01465*(prod.digue+prod.mine*0.91/0.94)/12)

=RETURN(G3)

=RETURN(H3)

=RETURN(I3)

=(prod-ics)

=ARGUMENT("CFA.US";9)

=(0.016*CFA.US*ventes.tot)

=RETURN(M3)

=RETURN(D4)

=RETURN(F4)

=RETURN(J4)

=ARGUMENT("tonnage.exp";9)

=RETURN(L4)

=(0.016*CFA.US*50*ventes.tot)+(0.025*CFA.US*50*ventes.exp)++(0.000001*3*tonnage.exp)

=RETURN(K6)