equipos confiabilidad

feeder2 0.95
feeder3 0.96
feeeder4 0.93
correa3 0.97
molino sag 1 0.98
harnero 1 0.92
harnero 2 0.92
bomba 1 0.85 0.95
hidrociclon 0.95
cuba 1

0.96

(2/3)
R(T)
0.93

confiabilidad a las 8760 hrs

del sistema de feeeder (2/3)
R(T) 0.99986
FEDDER
CORREA
MOLINO ZAG
HARNEROS
CUBA
BOMBA
HIDROCICLON

RECALCULAR LA CONFIABILIDAD DEL SISTEMA SI SE INSTALA UNA BOMBA STAN BY A L

0.95

FEEDE
R2

0.96 0.97
FEED
ER 3

0.93
FEEED
ER 4
FEEED
ER 4

FEDDER
CORREA
MOLINO ZAG
HARNEROS
CUBA
BOMBA
HIDROCICLON
 FEEDE
R 0.92

0.97 0.98 1
FEEDER CORR MOLI
EA NO
0.92

FEEDE
R

0.99986
0.97
0.98
0.9936 CONFIABILIDAD SISTEMA= 0.76259002
1
0.85
0.95

SE INSTALA UNA BOMBA STAN BY A LA BOMBA

0.92
HARN
0.98 1 ERO 0.85
CORR MOLI
EA NO
0.92
HARN
E
 HARN
E

0.85

0.99986
0.97
0.98 CONFIABILIDAD DEL SISTEMA UTILIZANDO REDUNDANCIA EN BOMBAS
0.9936 0.87697852
1
0.9775
0.95
HARN
ERO 0.85 0.95
CUBA

HARN
ERO

0.95
CUBA BOMB
A

BOMB
A
 BOMB
A

CIA EN BOMBAS
 830
precio compra $ 3,500,000.00
tasa descuento 0.1

830 E 1 2 3 4 5
COSTO OYM $ 1,700,000.00 $ 1,800,000.00 $ 1,900,000.00 $ 1,900,000.00 $ 2,600,000.00
VALOR RESIDUAL $ 2,800,000.00 $ 2,400,000.00 $ 2,000,000.00 $ 1,700,000.00 $ 1,400,000.00

VP 1 2 3 4 5
COSTO CAPITAL $ 954,545.45 $ 1,516,528.93 $ 1,997,370.40 $ 2,338,877.13 $ 2,630,710.15
COSTO O&M $ 1,545,454.55 $ 3,033,057.85 $ 4,460,555.97 $ 5,758,281.54 $ 7,372,676.98

FRC 1.1 0.6 0.4 0.3 0.3

CAE 1 2 3 4 5
COSTO CAPITAL $ 1,050,000.00 $ 873,809.52 $ 803,172.21 $ 737,847.45 $ 693,974.71
COSTO O& M $ 1,700,000.00 $ 1,747,619.05 $ 1,793,655.59 $ 1,816,569.70 $ 1,944,893.61
TOTAL $ 2,750,000.00 $ 2,621,428.57 $ 2,596,827.79 $ 2,554,417.15 $ 2,638,868.32

CAE MIN $ 2,531,377.40 PUNTO OPTIMO REMPLAZO A LOS 8 AÑOS

COSTO OYM
$ 3,500,000.00 $ 3,000,000.00

$ 3,000,000.00 $ 2,500,000.00
$ 2,500,000.00 $ 2,000,000.00
$ 2,000,000.00 COSTO OYM
$ 1,500,000.00
$ 1,500,000.00
$ 1,000,000.00
$ 1,000,000.00
$ 500,000.00
$ 500,000.00

$- $-
0 2 4 6 8 10 12 0
 793
precio compra $ 3,600,000.00
tasa descuento 0.1

793 1 2 3 4 5
COSTO OYM $ 1,700,000.00 $ 1,800,000.00 $ 1,900,000.00 $ 1,900,000.00 $ 2,600,000.00
VALOR RESIDUAL $ 2,900,000.00 $ 2,500,000.00 $ 2,100,000.00 $ 1,800,000.00 $ 1,500,000.00

VP 1 2 3 4 5
COSTO CAPITAL $ 963,636.36 $ 1,533,884.30 $ 2,022,238.92 $ 2,370,575.78 $ 2,668,618.02
COSTO O&M $ 1,545,454.55 $ 3,033,057.85 $ 4,460,555.97 $ 5,758,281.54 $ 7,372,676.98

FRC 1.1 0.6 0.4 0.3 0.3

CAE 1 2 3 4 5
COSTO CAPITAL $ 1,060,000.00 $ 883,809.52 $ 813,172.21 $ 747,847.45 $ 703,974.71
COSTO O& M $ 1,700,000.00 $ 1,747,619.05 $ 1,793,655.59 $ 1,816,569.70 $ 1,944,893.61
TOTAL $ 2,760,000.00 $ 2,631,428.57 $ 2,606,827.79 $ 2,564,417.15 $ 2,648,868.32

CAE MIN= $ 2,564,417.15

COSTO OYM
$ 3,500,000.00

$ 3,000,000.00

$ 2,500,000.00

$ 2,000,000.00 COSTO OYM

$ 1,500,000.00

$ 1,000,000.00

$ 500,000.00

$-
0 2 4 6 8 10 12

$ 3,000,000.00

$ 2,500,000.00

$ 2,000,000.00

$ 1,500,000.00

$ 1,000,000.00

$ 500,000.00
 $ 2,000,000.00

$ 1,500,000.00

$ 1,000,000.00

$ 500,000.00

$-
0 2 4 6 8 10

HACIENDO UN ANALISIS DEL LOS DOS EQUIPOS NOS CONVIENE CO

EL CAE ES EL VALOR QUE MANDA

 6 7 8 9 10
$ 2,200,000.00 $ 1,800,000.00 $ 1,900,000.00 $ 2,900,000.00 $ 2,600,000.00
$ 1,200,000.00 $ 1,000,000.00 $ 900,000.00 $ 750,000.00 $ 650,000.00

6 7 8 9 10
$ 2,822,631.28 $ 2,986,841.88 $ 3,080,143.36 $ 3,181,926.79 $ 3,249,396.86
$ 8,614,519.62 $ 9,538,204.24 $ 10,424,568.26 $ 11,654,451.35 $ 12,656,863.91

0.2 0.2 0.2 0.2 0.2

6 7 8 9 10
$ 648,096.97 $ 613,513.75 $ 577,354.45 $ 552,511.48 $ 528,824.38
$ 1,977,957.28 $ 1,959,199.61 $ 1,954,022.96 $ 2,023,685.22 $ 2,059,846.31
$ 2,626,054.26 $ 2,572,713.36 $ 2,531,377.40 $ 2,576,196.70 $ 2,588,670.69

$ 3,000,000.00
VALOR RESIDUAL
$ 3,000,000.00 $ 2,500,000.00

$ 2,500,000.00 $ 2,000,000.00

$ 2,000,000.00
VALOR RESIDUAL $ 1,500,000.00
$ 1,500,000.00
$ 1,000,000.00
$ 1,000,000.00

$ 500,000.00 $ 500,000.00

$- $-
0 2 4 6 8 10 12 0 2 4 6 8
 6 7 8 9 10
$ 2,400,000.00 $ 2,000,000.00 $ 1,900,000.00 $ 3,000,000.00 $ 2,700,000.00
$ 1,300,000.00 $ 1,100,000.00 $ 900,000.00 $ 800,000.00 $ 680,000.00

6 7 8 9 10
$ 2,866,183.89 $ 3,035,526.07 $ 3,180,143.36 $ 3,260,721.91 $ 3,337,830.56
$ 8,727,414.41 $ 9,753,730.65 $ 10,640,094.67 $ 11,912,387.52 $ 12,953,354.41

0.2 0.2 0.2 0.2 0.2

6 7 8 9 10
$ 658,096.97 $ 623,513.75 $ 596,098.85 $ 566,193.51 $ 543,216.55
$ 2,003,878.76 $ 2,003,469.92 $ 1,994,422.09 $ 2,068,473.39 $ 2,108,098.78
$ 2,661,975.73 $ 2,626,983.67 $ 2,590,520.94 $ 2,634,666.90 $ 2,651,315.33

PUNTO OPTIMO REMPLAZO A LOS 4 AÑOS

VALOR RESIDUAL
$ 3,500,000.00

$ 3,000,000.00

$ 2,500,000.00

$ 2,000,000.00 VALOR RESIDUAL

$ 1,500,000.00

$ 1,000,000.00

$ 500,000.00

$-
0 2 4 6 8 10 12

COSTO CAPITAL
COSTO O& M
TOTAL
 COSTO CAPITAL
COSTO O& M
TOTAL

4 6 8 10 12

POS NOS CONVIENE COMPRARA KAMATSU 830 YA QUE SU CAE ES MAS BAJO
 COSTO CAPITAL
COSTO O& M
TOTAL

0 2 4 6 8 10 12