Michał DUDEK, Wroclaw University of Science and Technology, Wybrzeze Wyspianskiego 27, 50-370 Wroclaw, Poland E-Mail: Michal - Dudek@pwr - Edu.pl
Michał DUDEK, Wroclaw University of Science and Technology, Wybrzeze Wyspianskiego 27, 50-370 Wroclaw, Poland E-Mail: Michal - Dudek@pwr - Edu.pl
Michał DUDEK, Wroclaw University of Science and Technology, Wybrzeze Wyspianskiego 27, 50-370 Wroclaw, Poland E-Mail: Michal - Dudek@pwr - Edu.pl
Table: Simulation results for Surface cost, Net value and Total energy contained in deposit. Calculated from 200 ultimate pits with 95%
percentile of surface cost applied. Due to performed simulations each calculation of optimum pit was calculated from unique set of project REAL ESTATE OWNERS
parameters given by their distributions. It can be observed that project gives 95% probability to obtain net value of 1.28 billion EUR (in 95th 10% PROFIT SHARE PROPOSAL FROM MINING OPERATION
4. SURFACE COST MODEL percentile of surface cost scenario). Also there are only 5% chance to obtain net value of 5.52 billion EUR (in 95th percentile of surface
25
FOR REAL ESTATE OWNERS 5.50
cost scenario).
As greenfield project is considered to prepare joint optimization of lignite mine and power plant it is important to locate 5.24
5.00
investment in existing cadastral land scheme. Analysed map include about 6 000 land parcels that were grouped into two 4.69
Surface cost, million EUR Net value, million EUR Total energy, TWh 4.50
main categories as for urban and rural area. Within each category, there are 5 types of land use: residential, agricultural, 20
LAND ABOVE
Min 188.1 503 191.4
build-up agricultural, forests and shrubs, and other (roads, infrastructure etc.). For each of 10 land uses gamma 3.82 4.00
Max 395 6747 285.1 3.84 DEPOSIT
million EUR
3.75
probability density function of real estate free market transactions prices were plotted. For simulations and sensitivity 3.54
EUR/m2
3.53 3.50
Mean 379.9 3380 278.8 15 3.28
analyses 4 surface cost scenarios were used which include the no surface cost scenario for comparison purposes and 3.14 2.91
3.02 3.00
SD 16.7 1330 8.5 2.71
also 50th , 60th and 95th percentile of surface cost scenarios. Range 206.9 6243 93.7 2.57
2.39 2.48 2.50
Median 380.3 3372 280 10 2.00
Figure: Example of cumulative gamma SE 1.2 94 0.6
1.65 1.69 DEPOSIT
probability function of residential lands prices Probability, percentile 1.50
1.20
within urban area, EUR/m2 (left), cumulative 95% 368.3 1277 269.9 5 1.00
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28
gamma probability function of agricultural lands Figure: Outlines of ultimate pit extents for 0th (green) and 95th (red) 75% 372.3 2369 276.4
prices within rural area, EUR/m2 (right). percentiles of Surface cost scenarios with variable product price (left 50% 380.3 3372 280 Total payments for property owners in a given year as a 10% share in profits from the CONCESSION FOR EXPLOITATION MINE –
25% 388.3 4429 283.6 operation of a deposit located within the horizontal boundaries of real estate, million EUR GOVERNMENT
- 45.48 EUR/MWh, middle - 68.22 EUR/MWh, right - 90.95 MINING OPERATION FEES AND TAXES ENERGY
EUR/MWh) 5% 393.3 5524 284.8 10% of shared profit calculated for m2 of acquired property in a given year, EUR/m2 AS THE DEPOSIT
COMPANY
OWNER