Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 1

S.

No Item Unit Factor unit price ($) Fixed Variable Total


1 Iron Ore Tonne 1.511 69.1 0 104.4101 104.4101
2 Iron Ore transport Tonne 1.511 8.45 0 12.76795 12.76795
3 Coal Tonne 0.877 177 0 155.229 155.229
4 Coal Transport Tonne 0.877 7.75 0 6.79675 6.79675
5 Steel Scrap Tonne 0.149 269 0 40.081 40.081
6 Steel Scrap delivery Tonne 0.149 5 0 0.745 0.745
7 Industrial Gases Cubic m 170 0.11 0 18.7 18.7
8 Ferro Alloys Tonne 0.009 1250 0 11.25 11.25
9 Fluxes Tonne 0.534 48.5 0 25.899 25.899
10 Refractories Tonne 0.005 1050 0 5.25 5.25
11 Other Costs Unit 1 13.5 3.38 10.12 13.5
12 By product Credits Unit 1 -10.29 0 -10.29 -10.29
13 thermal Energy net GJ -6.49 9.3 0 -60.357 -60.357
14 Electricity MWh 0.14 102.5 2.15 12.2 14.35
15 Labour hours 0.625 40.7 6.36 19.0775 25.4375
16 Capital Charges Unit 1 36.59 36.59 0 36.59
48.48 351.8793 400.3593

You might also like