Anda di halaman 1dari 86

RECAPITULATION OF PRODUCTIVITY COAL MINING

Desember 2005

Robani Hendra P
Application Engineer

APPLICATION ENGINEERING DEPARTMENT MARKETING DIVISION PT UNITED TRACTORS Tbk

TEAM AED-PT UNITED TRACTORS Tbk

DAFTAR ISI

Daftar Isi Bab I Pendahuluan Bab II Analisa Pemilihan Alat Berat Bab III Perhitungan dan Analisa Lampiran APerhitungan Optimum Fleet Recommendation Perhitungan OFR Overburden Removal Perhitungan OFR Coal Production Lampiran BProduktivitas Alat Berat Lampiran COwning and Operating Cost

TEAM AED-PT UNITED TRACTORS Tbk

BAB I PENDAHULUAN
DATA PROYEK PT merupakan salah satu customer PT. United Tractors Tbk yang beroperasi di Tarakan, Kalimantan Timur. Lingkup utama pekerjaan adalah overburden removal dan coal production dengan data-data umum seperti dibawah ini.. 1. Target Produksi Striping Ratio
Tahap

1 : 10
Batubara (ton/tahun) 1,000,000 2,000,000 Overburden (bcm/tahun) 10,000,000 20,000,000

1 2

2. Karakteristik material
Deskripsi Bank Density Loose Density Swell factor Batubara 1.3 0.9 1.44 Overburden Satuan 2.02 1.60 1.26 ton/bcm ton/lcm

3. Jarak angkut Overburden Batubara

: :

1,000 8,000 20 25 500 300 6000 3000

m (dari front ke disposal area) m (dari front ke stockpile/Port) jam/hari hari/bulan jam/bulan hari/tahun jam/tahun jam/tahun (road maintenance dan front preparation)

4. Jadwal Kerja Jam kerja efektif per hari : Hari kerja efektif per bulan : Jam kerja efektif per bulan : Hari kerja efektif per tahun : Jam kerja efektif pertahun : Jam kerja efektif support unit :

TEAM AED-PT UNITED TRACTORS Tbk

Tabel 1. HEAVY EQUIPMENTS ALTERNATIVES


Working Type
Machine Type Machine Model

- Front Preparation

Bulldozer

D85ESS-2

TOP SOIL REMOVAL


- Loading - Hauling to Disposal Hydraulic Excavator PC800SE-7 Articulated Dump Truck HM400-1

OVERBURDEN REMOVAL
- Ripping - Dozing - Loading - Hauling to Disposal - Dozing and Spreading Bulldozer Hydraulic Excavator Dump Truck Bulldozer D375A-5 PC1250SP-7 HD465-7 D85ESS-2

ROAD MAINTENANCE
- Grading - Dust suppression Motor Grader Water Tank Truck GD705A-4 CWB520LDN W/T

COAL PRODUCTION
- Excavating and Loading - Hauling to Stockpile (Port) - Dozing to hoper Hydraulic Excavator Dump Truck Bulldozer PC400LCSE-7 P124(8 X 4) D85ESS-2

ROAD MAINTENANCE
- Grading - Compacting - Dust suppression Motor Grader Compactor Water Tank Truck GD705A-4 BW211D-3 CWB520LDN W/T

TEAM AED-PT UNITED TRACTORS Tbk

LAMPIRAN A

PERHITUNGAN OPTIMUM FLEET RECOMMENDATION (OFR)

TEAM AED-PT UNITED TRACTORS Tbk

PERHITUNGAN OFR

OVERBURDEN REMOVAL

TEAM AED-PT UNITED TRACTORS Tbk

Lampiran 1.

NUMBER OF REQUIRED MACHINE


OVERBURDEN REMOVAL
Production Target Effective Working hours Support unit working hours 10,000,000 20,000,000 6000 3000 bcm/yr bcm/yr hrs/yr hrs/yr (for loading, hauling, spreading) (land clearing, front preparation)

Working Type

Machine Model

Productio n Capacity

Production Target year 1 year 3

Number of Unit Theoritical Actual 1 mio 2 mio 1 mio 1.04 0.44 1.77 2.08 0.87 3.54 2 1 2

- Front Preparation TOP SOIL REMOVAL - Loading - Hauling to Disposal

D85ESS-2 PC800SE-7 HM400-1

(bcm/hour) bcm/yr 400.04 2,500,000 5,000,000 383.08 94.12 1,000,000 2,000,000 1,000,000 2,000,000

OVERBURDEN REMOVAL - Ripping - Dozing D375A-5 - Loading - Hauling to Disposal - Dozing and Spreading PC1250SP-7 HD465-7 D85ESS-2

444.69 569.76 134.60 400.04

9,000,000 9,000,000 9,000,000

### ### ###

3.37 2.63 11.14 1.87

6.75 5.27 22.29 3.75

4 3 12 2

4,500,000 9,000,000

TEAM AED-PT UNITED TRACTORS Tbk

Number of Unit Actual 2 mio 3 1 4

Matching Factor

7 6 23 4

year 1 - 2 0.94

year 3 - 4 0.91

TEAM AED-PT UNITED TRACTORS Tbk

Lampiran 2.

NUMBER OF REQUIRED MACHINE ROAD MAINTENANCE OVERBURDEN REMOVAL ROAD

Effective Working hours

3000

hrs/yr

Working Type

Machine Model GD705A-4

Productio n Capacity m2/hour 4,374.00

Production Target year 1 year 3 - 4

Number of Unit Theoritical 1 mio 2 mio 0.91 2 1.83 3

Number of Unit Actual 1 mio 1 2

- Grading - Dust suppression

m2/year 12,000,000 24,000,000

Liter CWB520LDN W/T 20,000.00

TEAM AED-PT UNITED TRACTORS Tbk

Number of Unit Actual 2 mio 2 3

TEAM AED-PT UNITED TRACTORS Tbk

10

Lampiran 3

PRODUCTION ACHIEVEMENT OVERBURDEN REMOVAL


Production Target 8000000 16000000 Production Working hours 6552 bcm/yr bcm/yr hrs/yr

Working Type

Machine Model D85ESS-2

No. Of Units Production Target Productio n Capacity year 1 - 2 year 3 - 4 year 1 - 2 year 3 - 4 bcm/hour 400.04 1 2

Achievement (bcm year 1 - 2 model

- Front Preparation TOP SOIL REMOVAL - Loading - Hauling to Disposal

2,000,000 4,000,000 2,621,061

PC400LCSE-7 315.09 HM400-1 95.77

1 2

1 3

800,000 800,000

1,600,000 2,064,484 1,600,000 1,254,913

OVERBURDEN REMOVAL - Ripping - Dozing D375A-5 - Ripping - Dozing - Loading - Hauling to Disposal - Dozing and Spreading D155A-2 PC1250SP-7 HD465-7 D85ESS-2

444.69 264.60 569.76 134.60 400.04

1 2 2 9 2

7,200,000 14,400,000 2,913,582 3,467,333

4 17 3

7,200,000 14,400,000 7,466,158 7,200,000 14,400,000 7,936,983 3,600,000 7,200,000 5,242,121

TEAM AED-PT UNITED TRACTORS Tbk

11

Achievement (bcm/year) year 1 - 2 year 3 - 4 fleet model fleet 5,242,121

Required Hours year 1 - 2 year 3 - 4 model fleet model fleet 5,000 4999.5

2,064,484 1,882,369

2,539 4,177

5077.88 5569.15

14,567,911 6380915

16,191

6476

4168495

14,932,315 16450279 14,992,080 7,863,182

6,318 5,944 4,500

16,191

6318 6293 5999

6,476

TEAM AED-PT UNITED TRACTORS Tbk

12

Lampiran 4.

PRODUCTION COST OVERBURDEN REMOVAL


Production Target Production Working hours Support unit working hours 10000000 20000000 6000 3000 bcm/yr bcm/yr hrs/yr hrs/yr

Working Type

Machine Model

No. of Unit Fleet Required Hour Owning Operatin year 3 Cost g Cost year 1 - 2 year 3 - 4 year 1 - 2 4 Unit US$/hr hrs 2 3 8.57 28.87 16191 6476

- Front Preparation TOP SOIL REMOVAL - Loading - Hauling to Disposal OVERBURDEN REMOVAL - Ripping - Dozing - Loading - Hauling to Disposal - Dozing and Spreading ROAD MAINTENANCE - Grading - Dust suppression

D85ESS-2

PC400LCSE-7 HM400-1

1 2

1 4

26.56 16.16

39.28 31.06

D375A-5 PC1250SP-7 HD465-7 D85ESS-2

4 3 12 2

7 6 23 4

31.77 23.72 20.11 8.57

78.62 54.85 44.45 28.87

GD705A-4 CWB520LDN W/T

1 2

2 3

17.02 6.32

22.97 14.80

TEAM AED-PT UNITED TRACTORS Tbk

13

O&O Cost US$/hr 37.44

Total Cost year 1 - 2 year 3 - 4

Production Achievement year 1 - 2 year 3 - 4

Production Cost year 1 - 2 year 3 - 4

US$/yr 28,529,789 21,021,839

Without Road Maintenance bcm/yr 4,168,495 16,450,279

US$/bcm 6.844 1.278

65.84 47.22 US$/yr 28,776,460 21,451,833 110.39 78.57 64.56 37.44

W/ Road Maintenance bcm/yr 4,168,495 16,450,279

US$/bcm 6.903 1.304

39.99 21.12

TEAM AED-PT UNITED TRACTORS Tbk

14

Lampiran 5.

YEARLY INVESTMENT OVERBURDEN REMOVAL

Working Type - Front Preparation TOP SOIL REMOVAL - Loading - Hauling to Disposal OVERBURDEN REMOVAL - Ripping - Dozing - Loading - Hauling to Disposal - Dozing and Spreading ROAD MAINTENANCE - Grading - Dust suppression

Machine Model D85ESS-2

Machine Price (US$) 175,500

No. of Unit
1 mio Unit 2 2 mio Unit 3

Investment (US$)
1 mio Unit 351,000

PC400LCSE-7 HM400-1

543,800 325,000

1 2

1 4

543,800 650,000

D375A-5 PC1250SP-7 HD465-7 D85ESS-2

600,000 718,350 480,000 175,500

4 3 12 2

7 6 23 4

2,400,000 2,155,050 5,760,000 351,000

GD705A-4

275,000

1 2

2 3

275,000 210,000 12,695,850

CWB520LDN W/T 105,000 Total Investment (US$)

TEAM AED-PT UNITED TRACTORS Tbk

15

Investment (US$)
2 mio Unit 526,500

543,800 1,300,000

4,200,000 4,310,100 11,040,000 702,000

550,000 315,000 23,487,400

TEAM AED-PT UNITED TRACTORS Tbk

16

PERHITUNGAN OFR

COAL PRODUCTION

TEAM AED-PT UNITED TRACTORS Tbk

17

Lampiran 6.

NUMBER OF REQUIRED UNIT COAL PRODUCTION


Production Target Production Working hours Support unit working hours 1,000,000 2,000,000 6000 3000 ton/yr ton/yr hrs/yr hrs/yr

Alternative 3 Working Type Model Number of Unit Production Production Target (ton) Theoritical Capacity year 1 year 2 1 mio 2 mio (ton/hour) ton/yr 377.91 39.64 512.51 1,000,000 2,000,000 1,000,000 2,000,000 1,000,000 2,000,000 0.44 4.20 0.33 0.88 8.41 0.65

- Excavating and Loading - Hauling to Stockpile (Port) - Dozing to hoper

PC400LCSE-7 P124(8 X 4) D85ESS-2

TEAM AED-PT UNITED TRACTORS Tbk

18

Number of Unit Matching Actual factor 1 mio 2 mio Unit 1 5 1 1 9 1

TEAM AED-PT UNITED TRACTORS Tbk

19

Lampiran 7.

NUMBER OF REQUIRED MACHINE ROAD MAINTENANCE COAL HAULING ROAD


Effective Working hours Working Type 3000 Machine Model GD705A-4 BW211D-3 hrs/yr Productio n Capacity m2/hour 4,374.00 7,290.00

Production Target year 1 year 3 - 4 m2/yr 12,000,000 15,000,000 12,000,000 15,000,000

Number of Unit Theoritical Actual 1 mio 2 mio 1 mio 0.91 0.55 1.14 0.69 1 1

- Grading - Compacting

- Dust suppression

Liter CWB520LDN W/T20,000.00

TEAM AED-PT UNITED TRACTORS Tbk

20

Number of Unit Actual 2 mio 2 1

TEAM AED-PT UNITED TRACTORS Tbk

21

Lampiran 8.

PRODUCTION ACHIEVEMENT COAL PRODUCTION

Production Target
Production Working hours

1,000,000 2,000,000 6000

ton/yr ton/yr hrs/yr

Working Type

Machine Model

Productio n year 1 - 2 year 3 - 4 Capacity Unit (ton/hour) No. of Unit 1 5 1 1 9 1 377.91 39.64 512.51

Achievement year 1 -2 year 3-4 Model Fleet Model ton/yr ### ### ### ### ### ### ###

- Excavating and Loading - Hauling to Stockpile (Port) - Dozing to hoper

PC400LCSE-7 P124(8 X 4) D85ESS-2

TEAM AED-PT UNITED TRACTORS Tbk

22

Achievement year 3-4 Fleet

Required Hours year 1 -2 year 3-4 Model Fleet Model Fleet hrs/yr hrs/yr 2646.1 5292.2 5045.2 5605.7 3902.4 5605.7

###

5045.2 1951.2

TEAM AED-PT UNITED TRACTORS Tbk

23

Lampiran 9.

COAL PRODUCTION COST


Production Target 1,000,000 2,000,000 6000 Support unit working hours 3000 ton/yr ton/yr hrs/yr hrs/yr (year 1) (year 2)

Working Type

Machine Model

No. of Unit year 1 year 3 - 4 Unit 1 9 1

Owning Cost

Operatin Required Hours g Cost year 1 - 2 year 3 4 US$/hr Hrs 27.00 15.62 28.87

COAL PRODUCTION - Excavating and Loading - Hauling to Stockpile (Port) - Dozing to hoper PC400LCSE-7 P124(8 X 4) D85ESS-2 1 5 1 23.16 5.40 8.57 5045.2 5605.7

ROAD MAINTENANCE - Grading - Compacting - Dust suppression

GD705A-4 BW211D-3 CWB520LDN W/T

1 1 1

2 1 2

17.02 5.14 6.32

22.97 12.18 14.80

TEAM AED-PT UNITED TRACTORS Tbk

24

O&O Cost US$/hr 50.16 21.02 37.44

Total Cost

Production Achievement

Production Cost

year 1 - 2 year 3 - 4 year 1 - 2 year 3 - 4 year 1 - 2 year 3 - 4 Without Road Maintenance Cost US$/yr ton/yr US$/Ton 972,169 1,551,469 1,189,256 2,140,661 0.817 0.725

US$/yr ### 39.99 17.33 21.12

W/ Road Maintenance ton/yr 2,140,661

US$/Ton 1.015 0.920

1,970,092 1,189,256

TEAM AED-PT UNITED TRACTORS Tbk

25

Lampiran 10.

YEARLY INVESTMENT COAL PRODUCTION

Working Type

Machine Model

Machine Price (US$)

No. of Unit year 1 year 2

Investment (US$) year 1 year 3

COAL PRODUCTION - Excavating and Loading - Hauling to Stockpile (Port) - Dozing to hoper ROAD MAINTENANCE - Grading - Compacting - Dust suppression GD705A-4 BW211D-3 CWB520LDN W/T 275,000 72,000 105,000 1 1 1 2 1 2 275,000 72,000 105,000 550,000 72,000 210,000 PC400LCSE-7 P124(8 X 4) D85ESS-2 270,000 110,000 175,500 1 5 1 1 9 1 270,000 550,000 175,500 270,000 990,000 175,500

Total Investment (US$)

1,447,500 2,267,500

TEAM AED-PT UNITED TRACTORS Tbk

26

LAMPIRAN B

PRODUKTIVITAS ALAT BERAT

TEAM AED-PT UNITED TRACTORS Tbk

27

Lampiran 11 PRODUCTIVITY ESTIMATION OF BULLDOZER D85ESS-2 MACHINE MODEL ATTACHMENT : BULLDOZER D85ESS-2 : ANGLE BLADE : DOZING & SPREADING KB x bf x 60 x E DOZING KPD = J/F + J/R + Z

WORKING TYPE

DESCRIPTION ESTIMATION DOZING PRODUCTION

SYMBOL UNIT KPD bcm/hr lcm/hr ton/hr m3 m m/min m/min min min -

VALUE 400.04 505.05 808.08 3.40 15 90.67 189.83 0.05 0.29 0.73

BLADE CAPACITY DOZING DISTANCE FORWARD SPEED REVERSE SPEED FIXED TIME CYCLE TIME DOZING JOB EFFICIENCY

KB J F R Z CT E

CORRECTION FACTOR : BLADE FACTOR (bf) JOB EFFICIENCY MACHINE AVAILABILITY FACTOR TIME EFFICIENCY FACTOR OPERATOR SKILL FACTOR FORWARD SPEED FACTOR REVERSE SPEED FACTOR MATERIAL CHARACTERISTIC MATERIAL DENSITY (Ton/LCM) SWELLING FACTOR (BCM - LCM)

: : : : : : :

1.00 0.73 0.90 0.90 0.90 0.80 0.85

: :

1.60 1.26

TEAM AED-PT UNITED TRACTORS Tbk

28

Lampiran 12 PRODUCTIVITY ESTIMATION OF BULLDOZER D85ESS-2 MACHINE MODEL ATTACHMENT : BULLDOZER D85ESS-2 : COAL BLADE : DOZING TO HOPER KB x bf x 60 x E DOZING KPD = J/F + J/R + Z

WORKING TYPE

DESCRIPTION ESTIMATION DOZING PRODUCTION

SYMBOL UNIT KPD bcm/hr lcm/hr ton/hr m3 m m/min m/min min min -

VALUE 394.23 569.45 512.51 8.00 40 96.33 189.83 0.05 0.68 0.73

BLADE CAPACITY DOZING DISTANCE FORWARD SPEED REVERSE SPEED FIXED TIME CYCLE TIME DOZING JOB EFFICIENCY

KB J F R Z CT E

CORRECTION FACTOR : BLADE FACTOR (bf) JOB EFFICIENCY MACHINE AVAILABILITY FACTOR TIME EFFICIENCY FACTOR OPERATOR SKILL FACTOR FORWARD SPEED FACTOR REVERSE SPEED FACTOR MATERIAL CHARACTERISTIC MATERIAL DENSITY (Ton/LCM) SWELLING FACTOR (BCM - LCM)

: : : : : : :

1.10 0.73 0.90 0.90 0.90 0.85 0.85

: :

0.90 1.44

TEAM AED-PT UNITED TRACTORS Tbk

29

Lampiran 13 PRODUCTIVITY ESTIMATION OF BULLDOZER D155A-2 MACHINE MODEL ATTACHMENT : BULLDOZER D155A-2 : ANGLE BLADE : DOZING & SPREADING KB x bf x 60 x E DOZING KPD = J/F + J/R + Z

WORKING TYPE

DESCRIPTION ESTIMATION DOZING PRODUCTION

SYMBOL UNIT KPD bcm/hr lcm/hr ton/hr m3 m m/min m/min min min -

VALUE 884.79 1,117.05 1,787.28 9.40 15 90.67 189.83 0.05 0.29 0.73

BLADE CAPACITY DOZING DISTANCE FORWARD SPEED REVERSE SPEED FIXED TIME CYCLE TIME DOZING JOB EFFICIENCY

KB J F R Z CT E

CORRECTION FACTOR : BLADE FACTOR (bf) JOB EFFICIENCY MACHINE AVAILABILITY FACTOR TIME EFFICIENCY FACTOR OPERATOR SKILL FACTOR FORWARD SPEED FACTOR REVERSE SPEED FACTOR MATERIAL CHARACTERISTIC MATERIAL DENSITY (Ton/LCM) SWELLING FACTOR (BCM - LCM)

: : : : : : :

0.80 0.73 0.90 0.90 0.90 0.80 0.85

: :

1.60 1.26

TEAM AED-PT UNITED TRACTORS Tbk

30

Lampiran 14 TAKSIRAN KAPASITAS PRODUKSI BULLDOZER D375A-5 MACHINE MODEL : D375A-5 ATTACHMENT : SEMI-U BLADE/GIANT RIPPER WORKING TYPE : RIPPING & DOZING KB x bf x 60 x E DOZING KPD = J/F + J/R + Z 1/2 (P x pf)2 x J x 60 x E RIPPING KPR = J/F + J/R + Z KPD x KPR RIPPING & DOZING TP = KPD + KPR

DESCRIPTION

SYMBOL UNIT bcm/hr lcm/hr ton/hr lcm/hr ton/hr lcm/hr ton/hr m3 m m m/min m/min min min -

MATERIAL OVERBURDEN 444.69 352.23 711.50 648.89 1,310.75 770.43 1,556.26 18.50 30.00 1.44 52.42 60.00 0.05 1.12 0.73

ESTIMATION RIPPING & DOZING PRODUCTION TP

ESTIMATION DOZING PRODUCTION

KPD

ESTIMATION RIPPING PRODUCTION

KPR

BLADE CAPACITY RIPPING/DOZING DISTANCE PENETRATION DEPTH FORWARD SPEED REVERSE SPEED FIXED TIME CYCLE TIME RIPPING/DOZING JOB EFFICIENCY

KB J P F R Z CT E

CORRECTION FACTOR : BLADE FACTOR (bf) PENETRATION DEPTH FACTOR (pf) JOB EFFICIENCY MACHINE AVAILABILITY FACTOR TIME EFFICIENCY FACTOR OPERATOR SKILL FACTOR FORWARD SPEED FACTOR REVERSE SPEED FACTOR

: : : : : : : :

0.90 0.80 0.73 0.90 0.90 0.90 0.85 0.80

TEAM AED-PT UNITED TRACTORS Tbk

31

MATERIAL CHARACTERISTIC MATERIAL DENSITY (Ton/BCM) SWELLING FACTOR (LCM-BCM)

: :

1.60 1.26

TEAM AED-PT UNITED TRACTORS Tbk

32

Lampiran 15 PRODUCTIVITY ESTIMATION OF HYDRAULIC EXCAVATOR PC200-7

MACHINE MODEL

ATTACHMENT
WORKING TYPE

: HYDRAULIC EXCAVATOR PC200-7 : COAL BUCKET : COAL LOADING TO TRUCK KB x bf x 3600 x E LOADING KP = CT

DESCRIPTION

SYMBOL

UNIT bcm/hr lcm/hr ton/hr m3 sec

VALUE 89.46 129.21 116.29 0.93 0.90 0.73 17

ESTIMATION LOADING PRODUCTION KP

BUCKET CAPACITY BUCKET FACTOR JOB EFFICIENCY CYCLE TIME

KB bf E CT

MATERIAL DENSITY (ton/lcm) : SWELLING FACTOR (bcm - lcm) : JOB EFFICIENCY : MACHINE AVAILABILITY FACTOR: TIME EFFICIENCY FACTOR : OPERATOR SKILL FACTOR :

0.90 1.44 0.73 0.90 0.90 0.90

TEAM AED-PT UNITED TRACTORS Tbk

33

PRODUCTIVITY ESTIMATION OF HYDRAULIC EXCAVATOR PC200-7 MACHINE MODEL ATTACHMENT WORKING TYPE : PC200-7 : BUCKET : DITCHING & COAL CLEANING KB x bf x 3600 x E LOADING KP = CT

DESCRIPTION

SYMBOL

UNIT bcm/hr lcm/hr ton/hr m3 sec

ESTIMATION LOADING PRODUCTION KP

COAL DITCHING CLEANIN G 37.18 32.81 52.49 39.37 89.23 36.61 0.80 0.75 0.73 30.00 0.80 0.75 0.73 40.00

BUCKET CAPACITY BUCKET FACTOR JOB EFFICIENCY CYCLE TIME

KB bf E CT

MATERIAL DENSITY (ton/lcm) : SWELLING FACTOR (bcm - lcm) : JOB EFFICIENCY : MACHINE AVAILABILITY FACTOR : TIME EFFICIENCY FACTOR : OPERATOR SKILL FACTOR :

1.70 1.41 0.73 0.90 0.90 0.90

0.93 1.2 0.73 0.90 0.90 0.90

TEAM AED-PT UNITED TRACTORS Tbk

34

Lampiran 16 PRODUCTIVITY ESTIMATION OF HYDRAULIC EXCAVATOR PC300SE-7 MACHINE MODEL ATTACHMENT : HYDRAULIC EXCAVATOR PC300SE-7 : STANDARD BUCKET : OVERBURDEN LOADING TO TRUCK KB x bf x 3600 x E KP = CT

WORKING TYPE

LOADING

DESCRIPTION

SYMBOL

UNIT bcm/hr lcm/hr ton/hr m3 sec

VALUE 239.05 301.81 482.89 2.3 0.90 0.73 18

ESTIMATION LOADING PRODUCTION KP

BUCKET CAPACITY BUCKET FACTOR JOB EFFICIENCY CYCLE TIME

KB bf E CT

MATERIAL DENSITY (ton/lcm) : SWELLING FACTOR (bcm - lcm) : JOB EFFICIENCY : MACHINE AVAILABILITY FACTOR : TIME EFFICIENCY FACTOR : OPERATOR SKILL FACTOR :

1.60 1.26 0.73 0.90 0.90 0.90

TEAM AED-PT UNITED TRACTORS Tbk

35

Lampiran 17 PRODUCTIVITY ESTIMATION OF HYDRAULIC EXCAVATOR PC300SE-7

MACHINE MODEL

ATTACHMENT
WORKING TYPE

: HYDRAULIC EXCAVATOR PC300SE-7 : BUCKET : COAL LOADING TO TRUCK KB x bf x 3600 x E LOADING KP = CT

DESCRIPTION

SYMBOL

UNIT bcm/hr lcm/hr ton/hr m3 sec

VALUE 221.23 319.56 287.60 2.30 0.90 0.73 17

ESTIMATION LOADING PRODUCTION KP

BUCKET CAPACITY BUCKET FACTOR JOB EFFICIENCY CYCLE TIME

KB bf E CT

MATERIAL DENSITY (ton/lcm) : SWELLING FACTOR (bcm - lcm) : JOB EFFICIENCY : MACHINE AVAILABILITY FACTOR: TIME EFFICIENCY FACTOR : OPERATOR SKILL FACTOR :

0.90 1.44 0.73 0.90 0.90 0.90

TEAM AED-PT UNITED TRACTORS Tbk

36

Lampiran 18 PRODUCTIVITY ESTIMATION OF HYDRAULIC EXCAVATOR PC400LCSE-7 MACHINE MODEL ATTACHMENT : HYDRAULIC EXCAVATOR PC400LCSE-7 : STANDARD BUCKET : OVERBURDEN LOADING TO TRUCK KB x bf x 3600 x E KP = CT

WORKING TYPE

LOADING

DESCRIPTION

SYMBOL

UNIT bcm/hr lcm/hr ton/hr m3 sec

VALUE 315.09 397.80 636.49 3.2 0.90 0.73 19

ESTIMATION LOADING PRODUCTION KP

BUCKET CAPACITY BUCKET FACTOR JOB EFFICIENCY CYCLE TIME

KB bf E CT

MATERIAL DENSITY (ton/lcm) : SWELLING FACTOR (bcm - lcm) : JOB EFFICIENCY : MACHINE AVAILABILITY FACTOR : TIME EFFICIENCY FACTOR : OPERATOR SKILL FACTOR :

1.60 1.26 0.73 0.90 0.90 0.90

TEAM AED-PT UNITED TRACTORS Tbk

37

Lampiran 19 PRODUCTIVITY ESTIMATION OF HYDRAULIC EXCAVATOR PC400LCSE-7

MACHINE MODEL

ATTACHMENT
WORKING TYPE

: HYDRAULIC EXCAVATOR PC400LCSE-7 : BUCKET : COAL LOADING TO TRUCK KB x bf x 3600 x E LOADING KP = CT

DESCRIPTION

SYMBOL

UNIT bcm/hr lcm/hr ton/hr m3 sec

VALUE 290.70 419.90 377.91 3.20 0.90 0.73 18

ESTIMATION LOADING PRODUCTION KP

BUCKET CAPACITY BUCKET FACTOR JOB EFFICIENCY CYCLE TIME

KB bf E CT

MATERIAL DENSITY (ton/lcm) : SWELLING FACTOR (bcm - lcm) : JOB EFFICIENCY : MACHINE AVAILABILITY FACTOR: TIME EFFICIENCY FACTOR : OPERATOR SKILL FACTOR :

0.90 1.44 0.73 0.90 0.90 0.90

TEAM AED-PT UNITED TRACTORS Tbk

38

Lampiran 20. TAKSIRAN KAPASITAS PRODUKSI HYDRAULIC EXCAVATOR PC800SE-7

MACHINE MODEL ATTACHMENT WORKING TYPE

: PC800SE-7 : BUCKET : EXCAVATING - LOADING KB x bf x 3600 x FK LOADING KP = CT

DESCRIPTION

SYMBOL

UNIT lcm/hr bcm/hr m3 sec

TOP SOIL OVERBURDEN 507.82 423.18 4.30 0.90 0.73 20.00 483.64 383.08 4.30 0.90 0.73 21.00

ESTIMATION LOADING PRODUCTION KP

BUCKET CAPACITY BUCKET FACTOR CORECTION FACTOR CYCLE TIME

KB bf FK CT

MACHINE AVAILABILITY FACTOR : TIME EFFICIENCY FACTOR : OPERATOR SKILL FACTOR :


MATERIAL CHARACTERISTIC MATERIAL DENSITY (TON/LCM) SWELLING FACTOR (BCM-LCM)

0.90 0.90 0.90

0.90 0.90 0.90

: :

1.40 1.20

1.60 1.26

TEAM AED-PT UNITED TRACTORS Tbk

39

Lampiran 21. PRODUCTIVITY ESTIMATION OF HYDRAULIC EXCAVATOR PC1250SP-7

MACHINE MODEL

ATTACHMENT
WORKING TYPE

: : :

HYDRAULIC EXCAVATOR PC1250SP-7 STANDARD BUCKET OVERBURDEN LOADING TO TRUCK KB x bf x 3600 x E

LOADING

KP = CT

DESCRIPTION

SYMBOL

UNIT bcm/hr lcm/hr ton/hr m3 sec

VALUE 569.76 719.32 1,150.92 6.70 0.73 22.00 ###

ESTIMATION LOADING PRODUCTION KP

BUCKET CAPACITY JOB EFFICIENCY CYCLE TIME

KB CT

CORRECTION FACTOR : BUCKET FACTOR : MACHINE AVAILABILITY FACTOR : TIME EFFICIENCY FACTOR : OPERATOR SKILL FACTOR : MATERIAL CHARACTERISTIC MATERIAL DENSITY (TON/LCM) : SWELLING FACTOR (BCM-LCM) :

0.90 0.90 0.90 0.90

1.60 1.26

TEAM AED-PT UNITED TRACTORS Tbk

40

Lampiran 22 PRODUCTIVITY ESTIMATION OF HYDRAULIC EXCAVATOR PC3000

MACHINE MODEL

ATTACHMENT
WORKING TYPE

: : :

HYDRAULIC EXCAVATOR PC3000 STANDARD BUCKET OVERBURDEN LOADING TO TRUCK KB x bf x 3600 x E

LOADING

KP = CT

DESCRIPTION

SYMBOL

UNIT bcm/hr lcm/hr ton/hr m3 sec

VALUE 1122.52 1,417.18 2,267.48 15.00 0.73 25.00

ESTIMATION LOADING PRODUCTION KP

BUCKET CAPACITY JOB EFFICIENCY CYCLE TIME

KB CT

CORRECTION FACTOR : BUCKET FACTOR : MACHINE AVAILABILITY FACTOR : TIME EFFICIENCY FACTOR : OPERATOR SKILL FACTOR : MATERIAL CHARACTERISTIC MATERIAL DENSITY (TON/LCM) : SWELLING FACTOR (BCM-LCM) :

0.90 0.90 0.90 0.90

1.60 1.26

TEAM AED-PT UNITED TRACTORS Tbk

41

Lampiran 23 PRODUCTIVITY ESTIMATION OF DUMP TRUCK CWB520LDN MACHINE MODEL ATTACHMENT : : : : CWB520LDN VESSEL COAL HAULING TO STOCKPILE PC200-7 C x 60 x E HAULING TP = (n x ct) + J/V1 + J/V2 + t1 + t2

WORKING TYPE
LOADER

DESCRIPTION ESTIMATION HAULING PRODUCTION

SYMBOL TP

UNIT bcm/hr lcm/hr ton/hr lcm ton m m/min m/min min min min min

VALUE 8 km 19.10 27.59 24.83 21.76 19.59 0.73 26 8,000 473.68 875.00 0.28 0.50 0.60 34.50

VESSEL CAPACITY

JOB EFFICIENCY LOADING AMOUNT HAULING DISTANCE HAULING SPEED RETURNING SPEED CYCLE TIME LOADER DUMPING TIME MANUVER TIME TOTAL CYCLE TIME

E n J V1 V2 ct t1 t2 CT

CORRECTION FACTOR : BUCKET FACTOR (bf) : LOADER BUCKET CAPACITY (KB, lcm) : JOB EFFICIENCY : MACHINE AVAILABILITY FACTOR : TIME EFFICIENCY FACTOR : OPERATOR SKILL FACTOR : HAULING SPEED (km/hr) RETURNING SPEED (km/hr) MATERIAL CHARACTERISTIC MATERIAL DENSITY (Ton/LCM) SWELLING FACTOR (BCM - LCM) : : : :

0.90 0.93 0.73 0.90 0.90 0.90 28.42 52.50 0.90 1.44

TEAM AED-PT UNITED TRACTORS Tbk

42

Lampiran 24 PRODUCTIVITY ESTIMATION OF DUMP TRUCK CWB520LDN MACHINE MODEL ATTACHMENT : : : : CWB520LDN VESSEL COAL HAULING TO STOCKPILE PC300SE-7 C x 60 x E HAULING TP = (n x ct) + J/V1 + J/V2 + t1 + t2

WORKING TYPE
LOADER

DESCRIPTION ESTIMATION HAULING PRODUCTION

SYMBOL TP

UNIT bcm/hr lcm/hr ton/hr lcm ton m m/min m/min min min min min

VALUE 8 km 20.92 30.22 27.19 20.70 18.63 0.73 10 8,000 473.68 875.00 0.28 0.50 0.60 29.97

VESSEL CAPACITY

JOB EFFICIENCY LOADING AMOUNT HAULING DISTANCE HAULING SPEED RETURNING SPEED CYCLE TIME LOADER DUMPING TIME MANUVER TIME TOTAL CYCLE TIME

E n J V1 V2 ct t1 t2 CT

CORRECTION FACTOR : BUCKET FACTOR (bf) : LOADER BUCKET CAPACITY (KB, lcm) : JOB EFFICIENCY : MACHINE AVAILABILITY FACTOR : TIME EFFICIENCY FACTOR : OPERATOR SKILL FACTOR : HAULING SPEED (km/hr) RETURNING SPEED (km/hr) MATERIAL CHARACTERISTIC MATERIAL DENSITY (Ton/LCM) SWELLING FACTOR (BCM - LCM) : : : :

0.90 2.30 0.73 0.90 0.90 0.90 28.42 52.50 0.90 1.44

TEAM AED-PT UNITED TRACTORS Tbk

43

Lampiran 25 PRODUCTIVITY ESTIMATION OF DUMP TRUCK CWB520LDN

MACHINE MODEL

ATTACHMENT
WORKING TYPE LOADER

: : : :

CWB520LDN OB BODY OVERBURDEN HAULING TO DISPOSAL AREA PC400LCSE-7 C x 60 x E

HAULING

TP = (n x ct) + J/V1 + J/V2 + t1 + t2

DESCRIPTION

SYMBOL

UNIT bcm/hr lcm/hr ton/hr lcm ton m m/min m/min min min min min

VALUE 58.59 73.96 118.34 11.52 18.43 0.73 4 1000 380 583 0.32 0.50 0.70 6.81

ESTIMATION HAULING PRODUCTION TP

PRODUCTION PER TRIP

CORECTION FACTOR LOADING AMOUNT HAULING DISTANCE HAULING SPEED RETURNING SPEED CYCLE TIME LOADER DUMPING TIME MANUVER TIME TOTAL CYCLE TIME

E n J V1 V2 ct t1 t2 CT

CORRECTION FACTOR : BUCKET FACTOR : LOADER BUCKET CAPACITY (lcm) : JOB EFFICIENCY : MACHINE AVAILABILITY FACTOR : TIME EFFICIENCY FACTOR : OPERATOR SKILL FACTOR : SPEED HAULING SPEED RETURNING SPEED : :

0.90 3.20 0.73 0.90 0.90 0.90 22.80 35.00 1.60 1.26

MATERIAL CHARACTERISTIC MATERIAL DENSITY (Ton/LCM) : SWELLING FACTOR (BCM - LCM) :

TEAM AED-PT UNITED TRACTORS Tbk

44

Lampiran 26 PRODUCTIVITY ESTIMATION OF DUMP TRUCK CWB520LDN MACHINE MODEL ATTACHMENT : : : : CWB520LDN COAL BODY COAL HAULING TO STOCKPILE PC400LCSE-7 C x 60 x E HAULING TP = (n x ct) + J/V1 + J/V2 + t1 + t2

WORKING TYPE
LOADER

DESCRIPTION ESTIMATION HAULING PRODUCTION

SYMBOL TP

UNIT bcm/hr lcm/hr ton/hr lcm ton m m/min m/min min min min min

VALUE 8 km 20.88 30.17 27.15 20.16 18.14 0.73 7 8,000 473.68 875.00 0.30 0.50 0.60 29.23

VESSEL CAPACITY

JOB EFFICIENCY LOADING AMOUNT HAULING DISTANCE HAULING SPEED RETURNING SPEED CYCLE TIME LOADER DUMPING TIME MANUVER TIME TOTAL CYCLE TIME

E n J V1 V2 ct t1 t2 CT

CORRECTION FACTOR : BUCKET FACTOR (bf) : LOADER BUCKET CAPACITY (KB, lcm) : JOB EFFICIENCY : MACHINE AVAILABILITY FACTOR : TIME EFFICIENCY FACTOR : OPERATOR SKILL FACTOR : HAULING SPEED (km/hr) RETURNING SPEED (km/hr) MATERIAL CHARACTERISTIC MATERIAL DENSITY (Ton/LCM) SWELLING FACTOR (BCM - LCM) : : : :

0.90 3.20 0.73 0.90 0.90 0.90 28.42 52.50 0.90 1.44

TEAM AED-PT UNITED TRACTORS Tbk

45

Lampiran 27 PRODUCTIVITY ESTIMATION OF DUMP TRUCK P124CB6x4-360 MACHINE MODEL ATTACHMENT : : : : P124CB6x4-360 COAL BODY COAL HAULING TO STOCKPILE PC400LCSE-7 (COAL) - PC800SE-7 (OB) C x 60 x E HAULING TP = (n x ct) + J/V1 + J/V2 + t1 + t2

WORKING TYPE
LOADER

DESCRIPTION ESTIMATION HAULING PRODUCTION

SYMBOL TP

UNIT bcm/hr lcm/hr ton/hr lcm ton m m/min m/min min min min min

OB 81.52 102.91 164.66 15.48 24.77 0.73 4 1,000 380.00 583.33 0.28 0.50 0.60 6.58

VESSEL CAPACITY

JOB EFFICIENCY LOADING AMOUNT HAULING DISTANCE HAULING SPEED RETURNING SPEED CYCLE TIME LOADER DUMPING TIME MANUVER TIME TOTAL CYCLE TIME

E n J V1 V2 ct t1 t2 CT

CORRECTION FACTOR : BUCKET FACTOR (bf) : LOADER BUCKET CAPACITY (KB, lcm) : JOB EFFICIENCY : MACHINE AVAILABILITY FACTOR : TIME EFFICIENCY FACTOR : OPERATOR SKILL FACTOR : HAULING SPEED (km/hr) RETURNING SPEED (km/hr) MATERIAL CHARACTERISTIC MATERIAL DENSITY (Ton/LCM) SWELLING FACTOR (BCM - LCM) : : : :

0.90 4.30 0.73 0.90 0.90 0.90 22.80 35.00 1.60 1.26

TEAM AED-PT UNITED TRACTORS Tbk

46

Lampiran 28 PRODUCTIVITY ESTIMATION OF DUMP TRUCK P124CB8x4-420 MACHINE MODEL ATTACHMENT : : : : P124CB8x4-420 COAL BODY COAL HAULING TO STOCKPILE PC400LCSE-7 C x 60 x E HAULING TP = (n x ct) + J/V1 + J/V2 + t1 + t2

WORKING TYPE
LOADER

DESCRIPTION ESTIMATION HAULING PRODUCTION

SYMBOL TP

UNIT bcm/hr lcm/hr ton/hr lcm ton m m/min m/min min min min min

VALUE 8 km 30.49 44.05 39.64 36.67 33.00 0.73 13 8,000 450.00 583.33 0.30 0.50 0.60 36.41

VESSEL CAPACITY

JOB EFFICIENCY LOADING AMOUNT HAULING DISTANCE HAULING SPEED RETURNING SPEED CYCLE TIME LOADER DUMPING TIME MANUVER TIME TOTAL CYCLE TIME

E n J V1 V2 ct t1 t2 CT

CORRECTION FACTOR : BUCKET FACTOR (bf) : LOADER BUCKET CAPACITY (KB, lcm) : JOB EFFICIENCY : MACHINE AVAILABILITY FACTOR : TIME EFFICIENCY FACTOR : OPERATOR SKILL FACTOR : HAULING SPEED (km/hr) RETURNING SPEED (km/hr) MATERIAL CHARACTERISTIC MATERIAL DENSITY (Ton/LCM) SWELLING FACTOR (BCM - LCM) : : : :

0.90 3.20 0.73 0.90 0.90 0.90 27.00 35.00 0.90 1.44

TEAM AED-PT UNITED TRACTORS Tbk

47

Lampiran 29 PRODUCTIVITY ESTIMATION OF DUMP TRUCK HD465-7

MACHINE MODEL

ATTACHMENT
WORKING TYPE LOADER

: : : :

DUMP TRUCK HD465-7 OB BODY OVERBURDEN HAULING TO DISPOSAL AREA PC1250SP-7 C x 60 x E

HAULING

TP = (n x ct) + J/V1 + J/V2 + t1 + t2

DESCRIPTION

SYMBOL TP

UNIT bcm/hr lcm/hr ton/hr lcm ton m m/min m/min min min min min

VALUE 134.60 169.93 271.89 30.15 48.24 0.73 5.00 1000 366.67 500.00 0.37 0.50 0.70 7.76

ESTIMATION HAULING PRODUCTION

PRODUCTION PER TRIP

JOB EFFICIENCY LOADING AMOUNT HAULING DISTANCE HAULING SPEED RETURNING SPEED CYCLE TIME LOADER DUMPING TIME MANUVER TIME TOTAL CYCLE TIME CORRECTION FACTOR : BUCKET FACTOR (bf) : LOADER BUCKET CAPACITY (KB, lcm) : JOB EFFICIENCY : MACHINE AVAILABILITY FACTOR : TIME EFFICIENCY FACTOR : OPERATOR SKILL FACTOR : SPEED HAULING SPEED (km/hr) RETURNING SPEED (km/hr) MATERIAL CHARACTERISTIC MATERIAL DENSITY (Ton/LCM) SWELLING FACTOR (BCM - LCM) : : : :

E n J V1 V2 ct t1 t2 CT

0.90 6.70 0.73 0.90 0.90 0.90 22.00 30.00 1.60 1.26

TEAM AED-PT UNITED TRACTORS Tbk

48

Lampiran 30 PRODUCTIVITY ESTIMATION OF DUMP TRUCK HD785-5

MACHINE MODEL

ATTACHMENT
WORKING TYPE LOADER

: : : :

DUMP TRUCK HD785-5 OB BODY OVERBURDEN HAULING TO DISPOSAL AREA PC3000 C x 60 x E

HAULING

TP = (n x ct) + J/V1 + J/V2 + t1 + t2

DESCRIPTION

SYMBOL TP

UNIT bcm/hr lcm/hr ton/hr lcm ton m m/min m/min min min min min

VALUE 246.36 311.03 497.65 54.00 86.40 0.73 4.00 1000 366.67 500.00 0.42 0.50 0.70 7.59

ESTIMATION HAULING PRODUCTION

PRODUCTION PER TRIP

JOB EFFICIENCY LOADING AMOUNT HAULING DISTANCE HAULING SPEED RETURNING SPEED CYCLE TIME LOADER DUMPING TIME MANUVER TIME TOTAL CYCLE TIME CORRECTION FACTOR : BUCKET FACTOR (bf) : LOADER BUCKET CAPACITY (KB, lcm) : JOB EFFICIENCY : MACHINE AVAILABILITY FACTOR : TIME EFFICIENCY FACTOR : OPERATOR SKILL FACTOR : SPEED HAULING SPEED (km/hr) RETURNING SPEED (km/hr) MATERIAL CHARACTERISTIC MATERIAL DENSITY (Ton/LCM) SWELLING FACTOR (BCM - LCM) : : : :

E n J V1 V2 ct t1 t2 CT

0.90 15.00 0.73 0.90 0.90 0.90 22.00 30.00 1.60 1.26

TEAM AED-PT UNITED TRACTORS Tbk

49

Lampiran 31 PRODUCTIVITY ESTIMATION OF DUMP TRUCK HM400-1 MACHINE MODEL ATTACHMENT : : : : HM400-1 VESSEL COAL HAULING TO STOCKPILE PC800SE-7 C x 60 x E HAULING TP = (n x ct) + J/V1 + J/V2 + t1 + t2

WORKING TYPE
LOADER

DESCRIPTION ESTIMATION HAULING PRODUCTION

SYMBOL TP

UNIT bcm/hr lcm/hr ton/hr lcm ton m m/min m/min min min min min

VALUE 94.12 112.94 158.12 19.35 27.09 0.73 5 1,000 366.67 500.00 0.33 0.50 0.60 7.49

VESSEL CAPACITY

JOB EFFICIENCY LOADING AMOUNT HAULING DISTANCE HAULING SPEED RETURNING SPEED CYCLE TIME LOADER DUMPING TIME MANUVER TIME TOTAL CYCLE TIME

E n J V1 V2 ct t1 t2 CT

CORRECTION FACTOR : BUCKET FACTOR (bf) : LOADER BUCKET CAPACITY (KB, lcm) : JOB EFFICIENCY : MACHINE AVAILABILITY FACTOR : TIME EFFICIENCY FACTOR : OPERATOR SKILL FACTOR : HAULING SPEED (km/hr) RETURNING SPEED (km/hr) MATERIAL CHARACTERISTIC MATERIAL DENSITY (Ton/LCM) SWELLING FACTOR (BCM - LCM) : : : :

0.90 4.30 0.73 0.90 0.90 0.90 22.00 30.00 1.40 1.20

TEAM AED-PT UNITED TRACTORS Tbk

50

Lampiran 32 PRODUCTIVITY ESTIMATION OF MOTOR GRADER GD825 MACHINE MODEL ATTACHMENT : GD825 : STANDARD BLADE : ROAD MAINTENANCE

WORKING TYPE

LEVELING & GRADING

KP =

V x Ew x 1000 x E n

DESCRIPTION ESTIMATION PRODUCTION WORKING SPEED BLADE LENGTH

SYMBOL KP V L

UNIT m2/hr km/hr m m m m m -

VALUE 4,374.0 6.00 4.90 3.46 0.20 10.00 2.00 5.00 2.00 0.73 0.73 0.90 0.90 0.90

EFFECTIVE BLADE LENGTH (45 deg) Le WIDTH OF OVERLAP EFFECTIVE WIDTH ROAD PASSES NUMBER OF TRIP EFFECTIVE WIDTH PER TRIP JOB EFFICIENCY JOB EFFICIENCY : MACHINE AVAILABILITY FACTOR: TIME EFFICIENCY FACTOR : OPERATOR SKILL FACTOR : Lo W n N Ew E

TEAM AED-PT UNITED TRACTORS Tbk

51

Lampiran 33 PRODUCTIVITY ESTIMATION OF MOTOR GRADER GD705A-4 MACHINE MODEL ATTACHMENT : GD705A-4 : STANDARD BLADE : ROAD MAINTENANCE

WORKING TYPE

LEVELING & GRADING

KP =

V x Ew x 1000 x E n

DESCRIPTION ESTIMATION PRODUCTION WORKING SPEED BLADE LENGTH

SYMBOL KP V L

UNIT m2/hr km/hr m m m m m -

VALUE 4,374.0 6.00 4.30 3.04 0.20 10.00 2.00 5.00 2.00 0.73 0.73 0.90 0.90 0.90

EFFECTIVE BLADE LENGTH (45 deg) Le WIDTH OF OVERLAP EFFECTIVE WIDTH ROAD PASSES NUMBER OF TRIP EFFECTIVE WIDTH PER TRIP JOB EFFICIENCY JOB EFFICIENCY : MACHINE AVAILABILITY FACTOR: TIME EFFICIENCY FACTOR : OPERATOR SKILL FACTOR : Lo W n N Ew E

TEAM AED-PT UNITED TRACTORS Tbk

52

Lampiran 34 PRODUCTIVITY ESTIMATION OF COMPACTOR BW211D-3 MACHINE MODEL ATTACHMENT : COMPACTOR BW211D-3 : VIBRATORY ROLLERS : COAL ROAD MAINTENANCE

WORKING TYPE

LEVELING & GRADING

KP =

V x Ew x 1000 x E n

DESCRIPTION ESTIMATION PRODUCTION WORKING SPEED DRUM WIDTH PASSES WIDTH OF ROAD NUMBER OF TRIP EFFECTIVE COMPACTING WIDTH PER TRIP WIDTH OF OVERLAP JOB EFFICIENCY JOB EFFICIENCY : MACHINE AVAILABILITY FACTOR: TIME EFFICIENCY FACTOR : OPERATOR SKILL FACTOR :

SYMBOL KP V w n W N Ew Lo E

UNIT m2/hr km/hr m m m m -

VALUE 7,290 5.00 2.13 1.00 10.0 5.00 2.00 0.10 0.73 0.73 0.90 0.90 0.90

TEAM AED-PT UNITED TRACTORS Tbk

53

ESTIMATION OF PRODUCTION CAPACITY FOR WA500-3

MACHINE MODEL ATTACHMENT WORKING TYPE

: WA500-3 : COAL BUCKET : LOADING COAL KB x bf x 60 x FK LOADING KP = (J/F + J/R)n + Z

DESCRIPTION

SYMBOL UNIT lcm/hr ton/hr m3 m m/min m/min min min

VALUE 39.99 37.19 8.0 0.73 200 78.17 156.33 0.2 7.88

ESTIMATION LOADING PRODUCTIONKP

BUCKET CAPACITY CORRECTION FACTOR LOADING DISTANCE FORWARD SPEED RETURN SPEED FIXED TIME CYCLE TIME

KB J F R Z CT

CORRECTION FACTOR : BUCKET FACTOR MACHINE AVAILABILITY FACTOR TIME EFFICIENCY FACTOR OPERATOR SKILL FACTOR FORWARD SPEED RETURN SPEED FORWARD SPEED FACTOR RETURN SPEED FACTOR MATERIAL CHARACTERISTIC MATERIAL DENSITY SWELLING FACTOR

: : : : : : : :

0.90 0.90 0.90 0.90 6.70 13.40 0.70 0.70

: :

0.93 1.30

TEAM AED-PT UNITED TRACTORS Tbk

54

LAMPIRAN C

OWNING AND OPERATING COST

TEAM AED-PT UNITED TRACTORS Tbk

55

Lampiran 35 ESTIMATE OWNING AND OPERATING COSTS MACHINE MODEL ATTACHMENT : : : : : : Bulldozer D85ESS-2 Angle Blade M 175,500 (US$) LOCO JKT 52,650 (US$) 122,850 (US$)

OPERATING CONDITION
(L = Light, M = Medium, H = Hard) PRICE (EXCLUDED PPN) TRADE IN VALUE 30% NET DEPRECIATION VALUE 1. Owning Costs

: Net. Dep. Value 122,850 (US$) a. Depreciation : ---------------------------- : -----------------------: 6.14 US$/hr Dep. Period Hours 20,000 (hours) ( n-1 )( 1-r ) 1 - ------------------ x Price before VAT x (I + I) 2n b. Int. & Ins : ------------------------------------------------------------Annual use in hours 0.76 x 175,500 (US$) x 0.110 : ------------------------------------------------------------------------------: 2.43 US$/hr 6,000 hrs. Total Owning Costs 8.57 US$/hr

2. Operating Costs : a. Fuel : 24.50 lts/hr x 0.490 US$/ltr b. Engine oil : 0.080 lts/hr x 1.471 US$/ltr c. Transmission oil : 0.050 lts/hr x 1.471 US$/ltr d. Final drive oil : 0.060 lts/hr x 1.471 US$/ltr e. Hydraulic oil : 0.030 lts/hr x 1.471 US$/ltr f . Grease : 0.020 kgs/hr x 2.451 US$/kg g. Filter : 0.500 x (b+c+d+e) Sub total costs for fuel, lubricant, grease and filters h. Repair and Maintenance Cost Basic repair costx extended life multiplier 11.79 x 1.30 Wire rope price 0 US$ i. Wire rope costs : ------------------------ = ---------------------life time in hours 0 hours j. Operator's wage Total Operating Costs 3. TOTAL OWNING AND OPERATING COSTS (O & O COSTS) Notes : n = economic life time (years) = life time in hours/annual use in hours r = trade in value = 30% interest = 10% Insurance = 1% 1 US$ = 10,200 (Rp) Local fuel cost = 5,000 Rp/ltr Local oil cost = 15,000 Rp/ltr Local grease cost = 25,000 Rp/kg

: : : : : : : :

12.01 0.12 0.07 0.09 0.04 0.05 0.16 12.54

US$/hr US$/hr US$/hr US$/hr US$/hr US$/hr US$/hr US$/hr

: : : : :

15.33 US$/hr 0.00 US$/hr 1.00 US$/hr 28.87 US$/hr 37.44 US$/hr 3.33 Years

TEAM AED-PT UNITED TRACTORS Tbk

56

Lampiran 36 ESTIMATE OWNING AND OPERATING COSTS MACHINE MODEL ATTACHMENT : Bulldozer D85ESS-2 : Coal Blade : M : : : 175,500 (US$) LOCO JKT 52,650 (US$) 122,850 (US$)

OPERATING CONDITION
(L = Light, M = Medium, H = Hard) PRICE (EXCLUDED PPN) TRADE IN VALUE 30% NET DEPRECIATION VALUE 1. Owning Costs

: Net. Dep. Value 122,850 (US$) a. Depreciation : ---------------------------- : -----------------------: 6.14 US$/hr Dep. Period Hours 20,000 (hours) ( n-1 )( 1-r ) 1 - ------------------ x Price before VAT x (I + I) 2n b. Int. & Ins : ------------------------------------------------------------Annual use in hours 0.76 x 175,500 (US$) x 0.110 : ------------------------------------------------------------------------------: 2.43 US$/hr 6,000 hrs. Total Owning Costs 8.57 US$/hr

2. Operating Costs : a. Fuel : 24.50 lts/hr x 0.490 US$/ltr b. Engine oil : 0.080 lts/hr x 1.471 US$/ltr c. Transmission oil : 0.050 lts/hr x 1.471 US$/ltr d. Final drive oil : 0.060 lts/hr x 1.471 US$/ltr e. Hydraulic oil : 0.030 lts/hr x 1.471 US$/ltr f . Grease : 0.020 kgs/hr x 2.451 US$/kg g. Filter : 0.500 x (b+c+d+e) Sub total costs for fuel, lubricant, grease and filters h. Repair and Maintenance Cost Basic repair costx extended life multiplier 11.79 x 1.30 Wire rope price 0 US$ i. Wire rope costs : ------------------------ = ---------------------life time in hours 0 hours j. Operator's wage Total Operating Costs 3. TOTAL OWNING AND OPERATING COSTS (O & O COSTS) Notes : n = economic life time (years) = life time in hours/annual use in hours r = trade in value = 30% interest = 10% Insurance = 1% 1 US$ = 10,200 (Rp) Local fuel cost = 5,000 Rp/ltr Local oil cost = 15,000 Rp/ltr Local grease cost = 25,000 Rp/kg

: : : : : : : :

12.01 0.12 0.07 0.09 0.04 0.05 0.16 12.54

US$/hr US$/hr US$/hr US$/hr US$/hr US$/hr US$/hr US$/hr

: : : : :

15.33 US$/hr 0.00 US$/hr 1.00 US$/hr 28.87 US$/hr 37.44 US$/hr 3.33 Years

TEAM AED-PT UNITED TRACTORS Tbk

57

Lampiran 37 ESTIMATE OWNING AND OPERATING COSTS MACHINE MODEL : Bulldozer D155A-2 ATTACHMENT : Semi U Blade + G. Ripper OPERATING CONDITION : M (L = Light, M = Medium, H = Hard) PRICE (EXCLUDED PPN) : 380,400 (US$) TRADE IN VALUE 30% : 114,120 (US$) NET DEPRECIATION VALUE : 266,280 (US$) 1. Owning Costs : Net. Dep. Value 266,280 (US$) a. Depreciation : ---------------------------- : -----------------------: 17.75 US$/hr Dep. Period Hours 15,000 (hours) ( n-1 )( 1-r ) 1 - ------------------ x Price before VAT x (I + I) 2n b. Int. & Ins : ------------------------------------------------------------Annual use in hours 0.79 x 380,400 (US$) x 0.110 : ------------------------------------------------------------------------------- 5.51 US$/hr : 6,000 hrs. Total Owning Costs 23.26 US$/hr 2. Operating Costs : a. Fuel : 41.500 lts/hr x 0.490 US$/ltr b. Engine oil : 0.250 lts/hr x 1.471 US$/ltr c. Transmission oil 0.140 lts/hr : x 1.471 US$/ltr d. Final drive oil : 0.110 lts/hr x 1.471 US$/ltr e. Hydraulic oil : 0.100 lts/hr x 1.471 US$/ltr f . Grease : 0.020 kgs/hr x 2.451 US$/kg g. Filter : 0.500 x (b+c+d+e) Sub total costs for fuel, lubricant, grease and filters h. Repair and Maintenance Cost Basic repair costextended life multiplier x 16.00 x 1.10 Wire rope price 0 US$ i. Wire rope costs -----------------------: = ---------------------life time in hours 0 hours
Shank Shank Protec. Ripper Point

: : : : : : : :

20.34 0.37 0.21 0.16 0.15 0.05 0.44 21.72

US$/hr US$/hr US$/hr US$/hr US$/hr US$/hr US$/hr US$/hr

: :

17.60 US$/hr 0.00 US$/hr

j. Special item cost : ----------- +---------------- +---------------- +life time life time life time 5114.7 222.9 118.10 ----------- +---------------- +---------------3500 450 30

: : : :

5.89 US$/hr 1.00 US$/hr 46.21 US$/hr 69.47 US$/hr 2.50 Years

k. Operator's wage Total Operating Costs 3. TOTAL OWNING AND OPERATING COSTS (O & O COSTS) Notes : n = economic life time (years) = life time in hours/annual use in hours r = trade in value = = 10.00% 30% interest Insurance = 1 US$ = 10,200 (Rp) 1% Local fuel cost = 5,000 Rp/ltr Local oil cost = 15,000 Rp/ltr Local grease cost 25,000 Rp/kg =
TEAM AED-PT UNITED TRACTORS Tbk

58

US$/hr

US$/hr US$/hr

US$/hr US$/hr US$/hr US$/hr US$/hr US$/hr US$/hr US$/hr

US$/hr US$/hr

US$/hr US$/hr US$/hr US$/hr

TEAM AED-PT UNITED TRACTORS Tbk

59

Lampiran 38 ESTIMATE OWNING AND OPERATING COSTS MACHINE MODEL : Bulldozer D375A-5 ATTACHMENT : Semi U-Tiltdozer With Giant Ripper OPERATING CONDITION : M (L = Light, M = Medium, H = Hard) PRICE (EXCLUDED PPN) : 600,000 (US$) TRADE IN VALUE 30% : 180,000 (US$) NET DEPRECIATION VALUE : 420,000 (US$) 1. Owning Costs : Net. Dep. Value 420,000 (US$) a. Depreciation : ---------------------------: -----------------------: 23.33 US$/hr Dep. Period Hours 18,000 (hours) ( n-1 )( 1-r ) 1 - ------------------ x Price before VAT x (I + I) 2n b. Int. & Ins : ------------------------------------------------------------Annual use in hours 0.77 x 600,000 (US$) x 0.110 : ------------------------------------------------------------------------------: 8.43 US$/hr 6,000 hrs. Total Owning Costs 31.77 US$/hr 2. Operating Costs : a. Fuel : 62.500 lts/hr x 0.490 US$/ltr b. Engine oil : 0.230 lts/hr x 1.471 US$/ltr c. Transmission oil : 0.150 lts/hr x 1.471 US$/ltr d. Final drive oil : 0.070 lts/hr x 1.471 US$/ltr e. Hydraulic oil : 0.060 lts/hr x 1.471 US$/ltr f . Grease : 0.020 kgs/hr x 2.451 US$/kg g. Filter : 0.500 x (b+c+d+e) Sub total costs for fuel, lubricant, grease and filters h. Repair and Maintenance Cost Basic repair costextended life multiplier x 27.00 x 1.30 Wire rope price 0 US$ i. Wire rope costs -----------------------: = ---------------------life time in hours 0 hours
Shank Shank Protec. Ripper Point

: 30.64 US$/hr : 0.34 US$/hr : 0.22 US$/hr : 0.10 US$/hr : 0.09 US$/hr : 0.05 US$/hr : 0.38 US$/hr : 31.81 US$/hr

: 35.10 US$/hr : 0.00 US$/hr

j. Special item cost : ----------- +- ---------------- +---------------- +life time life time life time 6645.1 367.8 ### ----------- +- ---------------- +---------------3500 450 30

: 10.71 US$/hr : 1.00 US$/hr : 78.62 US$/hr : ### US$/hr 3.00 Years

k. Operator's wage Total Operating Costs 3. TOTAL OWNING AND OPERATING COSTS (O & O COSTS) Notes : n = economic life time (years) = life time in hours/annual use in hours r = trade in value 30.00% interest = = 10.00% Insurance = 1.00% 1 US$ = 10,200 (Rp) Local fuel cost = 5,000 Rp/ltr Local oil cost = 15,000 Rp/ltr Local grease cost = 25,000 Rp/kg
TEAM AED-PT UNITED TRACTORS Tbk

60

Lampiran 39 ESTIMATE OWNING AND OPERATING COSTS MACHINE MODEL ATTACHMENT : : : : : : Hydraulic Excavator PC200-7 Bucket M 92,000 (US$) Loco Jakarta 27,600 (US$) 64,400 (US$)

OPERATING CONDITION
(L=Light, M=Medium, H=Hard) PRICE (EXCLUDED PPN) TRADE IN VALUE 30% NET DEPRECIATION VALUE

1. OWNING COSTS : Net. Dep. Value 64,400 (US$) a. Depreciation : ----------------------------: -----------------------: 6.44 US$/hr Dep. Period Hours 10,000 (hours) ( n-1 )( 1-r ) 1 - ------------------ x Price before VAT x (I + I) 2n b. Int. & Ins : ------------------------------------------------------------Annual use in hours 0.86 x 92,000 (US$) x 0.11 : ------------------------------------------------------------------------------: 1.45 US$/hr 6,000 hrs. Total Owning Costs 7.89 US$/hr 2. OPERATING COSTS : a. Fuel : 13.40 lts/hr x 0.490 US$/ltr b. Engine oil : 0.050 lts/hr x 1.471 US$/ltr c. Transmission oil : 0.007 lts/hr x 1.471 US$/ltr d. Final drive oil : 0.005 lts/hr x 1.471 US$/ltr e. Hydraulic oil : 0.030 lts/hr x 1.471 US$/ltr f . Grease : 0.070 kgs/hr x 2.451 US$/kg g. Filter : 0.500 x (b+c+d+e) Sub total costs for fuel, lubricant, grease and filters h. Repair and Maintenance Cost Basic repair costx extended life multiplier 3.50 x 1.00 k. Operator's wage Total Operating Costs 3. TOTAL OWNING AND OPERATING COSTS ( O & O COSTS ) Notes : n = economic life time (years) = life time in hours/annual use in hours r = trade in value = 30% interest = 10.00% Insurance = 1.00% 1 US$ = 10,200 (Rp) Local fuel cost = 5,000 Rp/ltr Local oil cost = 15,000 Rp/ltr Local grease cost = 25,000 Rp/kg

: : : : : : : :

6.57 0.07 0.01 0.01 0.04 0.17 0.07 6.94

US$/hr US$/hr US$/hr US$/hr US$/hr US$/hr US$/hr US$/hr

: : : :

3.50 US$/hr 1.00 US$/hr 11.44 US$/hr 19.33 US$/hr 1.67 Years

TEAM AED-PT UNITED TRACTORS Tbk

61

Lampiran 40 ESTIMATE OWNING AND OPERATING COSTS MACHINE MODEL ATTACHMENT : : : : : : Hydraulic Excavator PC300SE-7 Bucket M ### (US$) Loco Jakarta 53,400 (US$) ### (US$)

OPERATING CONDITION
(L=Light, M=Medium, H=Hard) PRICE (EXCLUDED PPN) TRADE IN VALUE 30% NET DEPRECIATION VALUE

1. OWNING COSTS : Net. Dep. Value ### (US$) a. Depreciation : ----------------------------: -----------------------: 12.46 US$/hr Dep. Period Hours 10,000 (hours) ( n-1 )( 1-r ) 1 - ------------------ x Price before VAT x (I + I) 2n b. Int. & Ins : ------------------------------------------------------------Annual use in hours 0.86 x ### (US$) x 0.11 : ------------------------------------------------------------------------------: 2.81 US$/hr 6,000 hrs. Total Owning Costs 15.27 US$/hr 2. OPERATING COSTS : a. Fuel : 23.10 lts/hr x 0.490 US$/ltr b. Engine oil : 0.070 lts/hr x 1.471 US$/ltr c. Transmission oil : 0.014 lts/hr x 1.471 US$/ltr d. Final drive oil : 0.010 lts/hr x 1.471 US$/ltr e. Hydraulic oil : 0.040 lts/hr x 1.471 US$/ltr f . Grease : 0.100 kgs/hr x 2.451 US$/kg g. Filter : 0.500 x (b+c+d+e) Sub total costs for fuel, lubricant, grease and filters h. Repair and Maintenance Cost Basic repair costx extended life multiplier 5.60 x 1.00 k. Operator's wage Total Operating Costs 3. TOTAL OWNING AND OPERATING COSTS ( O & O COSTS ) Notes : n = economic life time (years) = life time in hours/annual use in hours r = trade in value = 30% interest = 10.00% Insurance = 1.00% 1 US$ = 10,200 (Rp) Local fuel cost = 5,000 Rp/ltr Local oil cost = 15,000 Rp/ltr Local grease cost = 25,000 Rp/kg

: : : : : : : :

11.32 0.10 0.02 0.01 0.06 0.25 0.10 11.86

US$/hr US$/hr US$/hr US$/hr US$/hr US$/hr US$/hr US$/hr

: : : :

5.60 US$/hr 1.00 US$/hr 18.46 US$/hr 33.73 US$/hr 1.67 Years

TEAM AED-PT UNITED TRACTORS Tbk

62

Lampiran 41 ESTIMATE OWNING AND OPERATING COSTS MACHINE MODEL ATTACHMENT : Hydraulic Excavator PC400LCSE-7 : Bucket : M : : : 270,000 (US$) Loco Jakarta 81,000 (US$) 189,000 (US$)

OPERATING CONDITION
(L=Light, M=Medium, H=Hard) PRICE (EXCLUDED PPN) TRADE IN VALUE 30% NET DEPRECIATION VALUE

1. OWNING COSTS : Net. Dep. Value 189,000 (US$) a. Depreciation : ----------------------------: -----------------------: 18.90 US$/hr Dep. Period Hours 10,000 (hours) ( n-1 )( 1-r ) 1 - ------------------ x Price before VAT x (I + I) 2n b. Int. & Ins : ------------------------------------------------------------Annual use in hours 0.86 x 270,000 (US$) x 0.11 : -------------------------------------------------------------------------------US$/hr : 4.26 6,000 hrs. Total Owning Costs 23.16 US$/hr 2. OPERATING COSTS : a. Fuel : 32.100 lts/hr x 0.490 b. Engine oil : 0.080 lts/hr x 1.471 c. Transmission oil : 0.027 lts/hr x 1.471 d. Final drive oil : 0.013 lts/hr x 1.471 e. Hydraulic oil : 0.050 lts/hr x 1.471 f . Grease : 0.120 kgs/hr x 2.451 g. Filter : 0.500 x (b+c+d+e) Sub total costs for fuel, lubricant, grease and filters h. Repair and Maintenance Costs Basic repair costx extended life multiplier 8.00 x 1.20 i. Operator's wage Total Operating Costs

US$/ltr US$/ltr US$/ltr US$/ltr US$/ltr US$/kg

: : : : : : : :

15.74 0.12 0.04 0.02 0.07 0.29 0.13 16.40

US$/hr US$/hr US$/hr US$/hr US$/hr US$/hr US$/hr US$/hr

: : :

9.60 US$/hr 1.00 US$/hr 27.00 US$/hr 50.16 US$/hr 1.67 Years

3. TOTAL OWNING AND OPERATING COSTS ( O & O COSTS ) : Notes : n = economic life time (years) = life time in hours/annual use in hours r = trade in value = ### interest = 10.00% Insurance = 1.00% 1 US$ = 10,200 (Rp) Local fuel cost = 5,000 Rp/ltr Local oil cost = 15,000 Rp/ltr Local grease cost = 25,000 Rp/kg

TEAM AED-PT UNITED TRACTORS Tbk

63

Lampiran 42 ESTIMATE OWNING AND OPERATING COSTS MACHINE MODEL : Hydraulic Excavator PC800SE-7 ATTACHMENT : Standard Bucket OPERATING CONDITION : M (L=Light, M=Medium, H=Hard) PRICE (EXCLUDED PPN) : 543,800 (US$) TRADE IN VALUE 30% : 163,140 (US$) NET DEPRECIATION VALUE : 380,660 (US$) 1. OWNING COSTS : Net. Dep. Value 380,660 (US$) a. Depreciation : ---------------------------: -----------------------: 19.03 US$/hr Dep. Period Hours 20,000 (hours) ( n-1 )( 1-r ) 1 - ------------------ x Price before VAT x (I + I) 2n b. Int. & Ins : ------------------------------------------------------------Annual use in hours 0.76 x 543,800 (US$) x 0.11 : ------------------------------------------------------------------------------: 7.53 US$/hr 6,000 hrs. Total Owning Costs 26.56 US$/hr 2. OPERATING COSTS : a. Fuel : 41.500 lts/hr x 0.490 US$/ltr b. Engine oil : 0.130 lts/hr x 1.471 US$/ltr c. Transmission oil 0.030 lts/hr : x 1.471 US$/ltr d. Final drive oil : 0.020 lts/hr x 1.471 US$/ltr e. Hydraulic oil : 0.022 lts/hr x 1.471 US$/ltr f . Grease : 0.160 kgs/hr x 2.451 US$/kg g. Filter : 0.500 x (b+c+d+e) Sub total costs for fuel, lubricant, grease and filters h. Repair and Maintenance Costs Basic repair costextended life multiplier x 14.25 x 1.20 Wire rope price 0 US$ i. Wire rope costs ------------------------ ---------------------: = life time in hours 0 hours price 0 US$ j. Special item cost : ------------------------ ---------------------= life time in hours 0 hours k. Operator's wage Total Operating Costs

: 20.34 US$/hr : 0.19 US$/hr : 0.04 US$/hr : 0.03 US$/hr : 0.03 US$/hr : 0.39 US$/hr : 0.15 US$/hr : 21.18 US$/hr

: 17.10 US$/hr : 0.00 US$/hr

0.00 US$/hr

: 1.00 US$/hr : 39.28 US$/hr

3. TOTAL OWNING AND OPERATING COSTS ( O & O COSTS ) : 65.84 US$/hr Notes : n = economic life time (years) = life time in hours/annual use in hours 3.33 Years r = trade in value = ### interest = 10.00% Insurance = 1.00% 1 US$ = 10,200 (Rp) Local fuel cost = 5,000 Rp/ltr Local oil cost = 15,000 Rp/ltr Local grease cost 25,000 Rp/kg =

TEAM AED-PT UNITED TRACTORS Tbk

64

Lampiran 43 ESTIMATE OWNING AND OPERATING COSTS MACHINE MODEL ATTACHMENT : : : Hydraulic Excavator PC1250SP-7 Standard Bucket M

OPERATING CONDITION

(L=Light, M=Medium, H=Hard) PRICE (EXCLUDED PPN) : ### (US$) TRADE IN VALUE 30% : ### (US$) NET DEPRECIATION VALUE : ### (US$) 1. OWNING COSTS : Net. Dep. Value ### (US$) a. Depreciation : ---------------------------- : -----------------------: 14.37 US$/hr Dep. Period Hours 35,000 (hours) ( n-1 )( 1-r ) 1 - ------------------ x Price before VAT x (I + I) 2n b. Int. & Ins : ------------------------------------------------------------Annual use in hours 0.71 x ### (US$) x 0.11 : ------------------------------------------------------------------------------: 9.35 US$/hr 6,000 hrs. Total Owning Costs 23.72 US$/hr 2. OPERATING COSTS : a. Fuel : 53.950 lts/hr x 0.490 US$/ltr b. Engine oil : 0.110 lts/hr x 1.471 US$/ltr c. Transmission oil : 0.050 lts/hr x 1.471 US$/ltr d. Final drive oil : 0.022 lts/hr x 1.471 US$/ltr e. Hydraulic oil : 0.140 lts/hr x 1.471 US$/ltr f . Grease : 0.180 kgs/hr x 2.451 US$/kg g. Filter : 0.500 x (b+c+d+e) Sub total costs for fuel, lubricant, grease and filters h. Repair and Maintenance Costs Basic repair costx extended life multiplier 18.75 x 1.40 Wire rope price 0 US$ i. Wire rope costs : ------------------------ = ---------------------life time in hours 0 hours price 0 US$ j. Special item cost : ------------------------ = ---------------------life time in hours 0 hours k. Operator's wage Total Operating Costs 3. TOTAL OWNING AND OPERATING COSTS ( O & O COSTS ) Notes : n = economic life time (years) = life time in hours/annual use in hours r = trade in value = 30% interest = 10.00% Insurance = 1% 1 US$ = 10,200 (Rp) Local fuel cost = 5,000 Rp/ltr Local oil cost = 15,000 Rp/ltr Local grease cost = 25,000 Rp/kg

: : : : : : : :

26.45 0.16 0.07 0.03 0.21 0.44 0.24 27.60

US$/hr US$/hr US$/hr US$/hr US$/hr US$/hr US$/hr US$/hr

: :

26.25 US$/hr 0.00 US$/hr

: : : :

0.00 US$/hr 1.00 US$/hr 54.85 US$/hr 78.57 US$/hr 5.83 Years

TEAM AED-PT UNITED TRACTORS Tbk

65

Lampiran 44 ESTIMATE OWNING AND OPERATING COSTS MACHINE MODEL ATTACHMENT : PC3000 : Standard Bucket : M

OPERATING CONDITION

(L=Light, M=Medium, H=Hard) PRICE (EXCLUDED PPN) : ### (US$) TRADE IN VALUE 30% : 720,000 (US$) NET DEPRECIATION VALUE : ### (US$) 1. OWNING COSTS : Net. Dep. Value ### (US$) a. Depreciation : ---------------------------- -----------------------: : 48.00 US$/hr Dep. Period Hours 35,000 (hours) ( n-1 )( 1-r ) 1 - ------------------ x Price before VAT x (I + I) 2n b. Int. & Ins : ------------------------------------------------------------Annual use in hours 0.71 x ### (US$) x 0.11 : ------------------------------------------------------------------------------: 31.24 US$/hr 6,000 hrs. Total Owning Costs 79.24 US$/hr 2. OPERATING COSTS : a. Fuel : 172 lts/hr x 0.490 US$/ltr b. Engine oil : 0.800 lts/hr x 1.471 US$/ltr c. Transmission oil 0.530 lts/hr : x 1.471 US$/ltr d. Final drive oil : 0.100 lts/hr x 1.471 US$/ltr e. Hydraulic oil : 0.140 lts/hr x 1.471 US$/ltr f . Grease : 0.035 kgs/hr x 2.451 US$/kg g. Filter : 0.500 x (b+c+d+e) Sub total costs for fuel, lubricant, grease and filters h. Repair and Maintenance Costs Basic repair cost x extended life multiplier 37.00 x 1.40 Wire rope price 0 US$ i. Wire rope costs------------------------ = ---------------------: life time in hours 0 hours price 0 US$ j. Special item cost : ------------------------ = ---------------------life time in hours 0 hours k. Operator's wage Total Operating Costs

: 84.31 US$/hr : 1.18 US$/hr : 0.78 US$/hr : 0.15 US$/hr : 0.21 US$/hr : 0.09 US$/hr : 1.15 US$/hr : 87.86 US$/hr

: 51.80 US$/hr : 0.00 US$/hr

: : :

0.00 US$/hr 1.00 US$/hr ### US$/hr

3. TOTAL OWNING AND OPERATING COSTS ( O & O COSTS ) : ### US$/hr Notes : n = economic life time (years) = life time in hours/annual use in hours Years 5.83 r = trade in value = 30% interest = 10.00% Insurance = (Rp) 1% 1 US$ = 10,200 Local fuel cost = 5,000 Rp/ltr Local oil cost = 15,000 Rp/ltr Local grease cost 25,000 Rp/kg =

TEAM AED-PT UNITED TRACTORS Tbk

66

Lampiran 45 ESTIMATE OWNING AND OPERATING COSTS MACHINE MODEL ATTACHMENT : CWB520LDN : : 80,000 (US$) LOCO JKT : 3,200 (US$) : 23,040 (US$) : 53,760 (US$)

PRICE (EXCLUDE PPN)


TIRES PRICE (ESTIMATED) TRADE IN VALUE 30% NET DEPRECIATION VALUE 1. Owning Costs

: Net. Dep. Value 53,760 (US$) a. Depreciation : ----------------------------: -----------------------: 2.69 US$/hr Dep. Period Hours 20,000 (hours) ( n-1 )( 1-r ) 1 - ------------------ x Price before VAT x (I + I) 2n b. Int. & Ins : ------------------------------------------------------------Annual use in hours 0.76 x 80,000 (US$) x 0.110 : ------------------------------------------------------------------------------: 1.11 US$/hr 6,000 hrs. Total Owning Costs 3.80 US$/hr

2. Operating Costs : a. Fuel : 22.00 lts/hr x 0.490 US$/ltr b. Engine oil : 0.107 lts/hr x 1.471 US$/ltr c. Transmission oil : 0.019 lts/hr x 1.471 US$/ltr d. Differential g. oil : 0.032 lts/hr x 1.471 US$/ltr e. Hydraulic oil : 0.010 lts/hr x 1.471 US$/ltr f . Grease : 0.001 kgs/hr x 2.451 US$/kg g. Filter : 0.500 x (b+c+d+e) Sub total costs for fuel, lubricant, grease and filters h. Repair and Maintenance Cost Basic repair costx extended life multiplier 5.20 x 1.10 Est. Tires Price 3,200 US$ i. Tires : ------------------------ = ---------------------life time in hours 3,000 hours j. Operator's wage Total Operating Costs

: : : : : : : :

10.78 0.16 0.03 0.05 0.01 0.00 0.12 11.16

US$/hr US$/hr US$/hr US$/hr US$/hr US$/hr US$/hr US$/hr

: : : :

5.72 US$/hr 1.07 US$/hr 1.00 US$/hr 18.94 US$/hr 22.74 US$/hr 3.33 Years

3. TOTAL OWNING AND OPERATING COSTS (O & O COSTS) : Notes : n = economic life time (years) = life time in hours/annual use in hours r = trade in value = ### interest = 10.00% Insurance = 1.00% 1 US$ = 10,200 (Rp) Local fuel cost = 5,000 Rp/ltr Local oil cost = 15,000 Rp/ltr Local grease cost = 25,000 Rp/kg

TEAM AED-PT UNITED TRACTORS Tbk

67

Lampiran 46 ESTIMATE OWNING AND OPERATING COSTS MACHINE MODEL ATTACHMENT : P124CB6x4-360 : : ### (US$) Loco Jakarta : 4,500 (US$) : 31,650 (US$) : 73,850 (US$)

PRICE (EXCLUDE PPN)


TIRES PRICE (ESTIMATED) TRADE IN VALUE 30% NET DEPRECIATION VALUE 1. Owning Costs

: Net. Dep. Value 73,850 (US$) a. Depreciation : ----------------------------: -----------------------: 3.69 US$/hr Dep. Period Hours 20,000 (hours) ( n-1 )( 1-r ) 1 - ------------------ x Price before VAT x (I + I) 2n b. Int. & Ins : ------------------------------------------------------------Annual use in hours 0.76 x ### (US$) x 0.110 : ------------------------------------------------------------------------------: 1.52 US$/hr 6,000 hrs. Total Owning Costs 5.22 US$/hr

2. Operating Costs : a. Fuel : 19.80 lts/hr x 0.490 US$/ltr b. Engine oil : 0.044 lts/hr x 1.471 US$/ltr c. Transmission oil : 0.006 lts/hr x 1.471 US$/ltr d. Differential g. oil : 0.004 lts/hr x 1.471 US$/ltr e. Hydraulic oil : 0.009 lts/hr x 1.471 US$/ltr f . Grease : 0.010 kgs/hr x 2.451 US$/kg g. Filter : 0.500 x (b+c+d+e) Sub total costs for fuel, lubricant, grease and filters h. Repair and Maintenance Cost Basic repair costx extended life multiplier 4.95 x 1.10 Est. Tires Price 4,500 US$ i. Tires : ------------------------ = ---------------------life time in hours 3,000 hours j. Operator's wage Total Operating Costs

: : : : : : : :

9.71 0.06 0.01 0.01 0.01 0.02 0.05 9.87

US$/hr US$/hr US$/hr US$/hr US$/hr US$/hr US$/hr US$/hr

: : : :

5.45 US$/hr 1.50 US$/hr 1.00 US$/hr 17.81 US$/hr 23.03 US$/hr 3.33 Years

3. TOTAL OWNING AND OPERATING COSTS (O & O COSTS) : Notes : n = economic life time (years) = life time in hours/annual use in hours r = trade in value = 30% interest = 10.00% Insurance = 1% 1 US$ = 10,200 (Rp) Local fuel cost = 5,000 Rp/ltr Local oil cost = 15,000 Rp/ltr Local grease cost = 25,000 Rp/kg

TEAM AED-PT UNITED TRACTORS Tbk

68

Lampiran 47 ESTIMATE OWNING AND OPERATING COSTS : Scania P124CB8x4-420 : Coal body PRICE (EXCLUDE PPN) : 125,000 (US$) TIRES PRICE -12 pcs(ESTIMATED) : 4,800 (US$) TRADE IN VALUE 30% : 36,060 (US$) NET DEPRECIATION VALUE : 88,940 (US$) 1. Owning Costs : Net. Dep. Value 88,940 (US$) a. Depreciation : ----------------------------: ----------------------: 3.71 Dep. Period Hours 24,000 (hours) ( n-1 )( 1-r ) 1 - ------------------ x Price before VAT x (I + I) 2n b. Int. & Ins : ------------------------------------------------------------Annual use in hours 0.74 x 125,000 (US$) x 0.11 : ------------------------------------------------------------------------------: 1.69 6,000 hrs. Total Owning Costs 5.40 0.04 2. Operating Costs : a. Fuel : 14.00 lts/hr x 0.490 US$/ltr : 6.86 b. Engine oil : 0.042 lts/hr x 1.471 US$/ltr : 0.06 c. Transmission oil : 0.006 lts/hr x 1.471 US$/ltr : 0.01 d. Differential gear oil 0.004 lts/hr : x 1.471 US$/ltr : 0.01 e. Hydraulic oil : 0.009 lts/hr x 1.471 US$/ltr : 0.01 f . Grease : 0.010 kgs/hr x 2.451 US$/kg : 0.02 g. Filter : 0.500 x (b+c+d+e) : 0.04 Sub total costs for fuel, lubricant, grease and filters : 7.02 e. Repair and Maintenance Cost Basic repair costx extended life multiplier 6.00 x 1.00 : 6.00 Wire rope price 0 US$ i. Wire rope costs : ------------------------ =---------------------: 0.00 life time in hours 0 hours price 0 US$ j. Special item cost ------------------------ =---------------------: : 0.00 life time in hours 0 hours Est. Tires Price 4,800 US$ - Tires : ------------------------ =---------------------: 1.60 life time in hours 3,000 hours k. Operator's wage : 1.00 Total Operating Costs : 15.62 3. TOTAL OWNING AND OPERATING COSTS (O & O COSTS) Notes : n = economic life time (years) = life time in hours/annual use in hours r = trade in value = 30% interest = 10% Insurance = 1% 1 US$ = 10,200 (Rp) Local fuel cost = 5,000 Rp/ltr Local oil cost = 15,000 Rp/ltr Local grease cost = 25,000 Rp/kg : MACHINE MODEL ATTACHMENT

US$/hr

US$/hr US$/hr

US$/hr US$/hr US$/hr US$/hr US$/hr US$/hr US$/hr US$/hr

US$/hr US$/hr

US$/hr

US$/hr US$/hr US$/hr

21.02 US$/hr 4.00 Years

TEAM AED-PT UNITED TRACTORS Tbk

69

Lampiran 48

ESTIMATE OWNING AND OPERATING COSTS MACHINE MODEL : Dump Truck HD465-7 ATTACHMENT : Standard Vessel OPERATING CONDITION : M (L=Light, M=Medium, H=Hard) PRICE (EXCLUDED PPN) : 480,000 (US$) LESS TIRES PRICE (ESTIMATED) : 17,898 (US$) TRADE IN VALUE 30% : 138,631 (US$) NET DEPRECIATION VALUE : 341,369 (US$) 1. Owning Costs : Net. Dep. Value 341,369 (US$) a. Depreciation : ---------------------------------------------------: 13.65 US$/hr : Dep. Period Hours 25,000 (hours) ( n-1 )( 1-r ) 1 - ------------------ x Price before VAT x (I + I) 2n b. Int. & Ins : ------------------------------------------------------------Annual use in hours 0.73 x 480,000 (US$) x 0.11 : ------------------------------------------------------------------------------: 6.46 US$/hr 6,000 hrs. Total Owning Costs 20.11 US$/hr 2. Operating Costs a. Fuel : 48.90 lts/hr : x 0.490 US$/ltr x 1.471 US$/ltr b. Engine oil : 0.260 lts/hr x 1.471 US$/ltr c. Transmission oil : 0.120 lts/hr x 1.471 US$/ltr d. Final drive oil : 0.030 lts/hr x 1.471 US$/ltr e. Hydraulic oil : 0.120 lts/hr f . Grease : 0.020 kgs/hr x 2.451 US$/kg g. Filter : 0.500 x (b+c+d+e) Sub total costs for fuel, lubricant, grease and filters
h. Repair and Maintenance Cost Basic repair costx extended life multiplier 1.20 9.25 x 0 US$ Wire rope price i. Wire rope costs : ------------------------= ----------------------

: : : : : : : :

23.97 0.38 0.18 0.04 0.18 0.05 0.39 25.19

US$/hr US$/hr US$/hr US$/hr US$/hr US$/hr US$/hr US$/hr

11.10 US$/hr 0.00 US$/hr

0 hours 0 US$ price ------------------------= ---------------------j. Special item cost : life time in hours 0 hours Est. Tires Price 17,898 US$ - Tires : ------------------------= ---------------------life time in hours 2,500 hours
k. Operator's wage

life time in hours

0.00 US$/hr

:
: :

7.16 US$/hr

Total Operating Costs

1.00 US$/hr 44.45 US$/hr

3. TOTAL OWNING AND OPERATING COSTS (O & O COSTS) : 64.56 US$/hr Notes : n = economic life time (years) = life time in hours/annual use in hours 4.17 Years r = trade in value = 30% interest = 10.00% Insurance = (Rp) 1% 1 US$ = 10,200
Local fuel cost Local oil cost = = 5,000 Rp/ltr 15,000 Rp/ltr 70

TEAM AED-PT UNITED TRACTORS Tbk

Local grease cost =

25,000 Rp/kg

TEAM AED-PT UNITED TRACTORS Tbk

71

Lampiran 49

ESTIMATE OWNING AND OPERATING COSTS MACHINE MODEL : Dump Truck HD785-5 ATTACHMENT : Standard OPERATING CONDITION : M (L=Light, M=Medium, H=Hard) PRICE (EXCLUDED PPN) : 725,000 (US$) LESS TIRES PRICE (ESTIMATED) : 34,800 (US$) TRADE IN VALUE 30% : 207,060 (US$) NET DEPRECIATION VALUE : 517,940 (US$) 1. Owning Costs : Net. Dep. Value 517,940 (US$) a. Depreciation : ---------------------------- -----------------------: : 12.95 US$/hr Dep. Period Hours 40,000 (hours) ( n-1 )( 1-r ) 1 - ------------------ x Price before VAT x (I + I) 2n b. Int. & Ins : ------------------------------------------------------------Annual use in hours 0.70 x 725,000 (US$) x 0.11 : ------------------------------------------------------------------------------: 9.34 US$/hr 6,000 hrs. Total Owning Costs 22.29 US$/hr 2. Operating Costs a. Fuel : 65.200 lts/hr : x 0.490 US$/ltr x 1.471 US$/ltr b. Engine oil : 0.260 lts/hr x 1.471 US$/ltr c. Transmission oil : 0.170 lts/hr x 1.471 US$/ltr d. Final drive oil : 0.060 lts/hr x 1.471 US$/ltr e. Hydraulic oil : 0.200 lts/hr f . Grease : 0.030 kgs/hr x 2.451 US$/kg g. Filter : 0.500 x (b+c+d+e) Sub total costs for fuel, lubricant, grease and filters
h. Repair and Maintenance Cost Basic repair costx extended life multiplier 1.40 11.25 x 0 US$ Wire rope price i. Wire rope costs : ------------------------ = ----------------------

: : : : : : : :

31.96 0.38 0.25 0.09 0.29 0.07 0.51 33.56

US$/hr US$/hr US$/hr US$/hr US$/hr US$/hr US$/hr US$/hr

15.75 US$/hr 0.00 US$/hr

0 hours 0 US$ price ------------------------ = ---------------------j. Special item cost : life time in hours 0 hours Est. Tires Price 34,800 US$ - Tires : ------------------------ = ---------------------life time in hours 3,500 hours
k. Operator's wage

life time in hours

0.00 US$/hr

:
: :

9.94 US$/hr

Total Operating Costs

1.00 US$/hr 60.25 US$/hr

3. TOTAL OWNING AND OPERATING COSTS (O & O COSTS) : 82.54 US$/hr Notes : n = economic life time (years) = life time in hours/annual use in hours 6.67 Years r = trade in value = 30% interest = 10.00% Insurance = 1% 1 US$ = 10,200 (Rp)
Local fuel cost Local oil cost = = 5,000 Rp/ltr 15,000 Rp/ltr 72

TEAM AED-PT UNITED TRACTORS Tbk

Local grease cost =

25,000 Rp/kg

TEAM AED-PT UNITED TRACTORS Tbk

73

Lampiran 50

ESTIMATE OWNING AND OPERATING COSTS MACHINE MODEL : Articulated Dump Truck HM400-1 ATTACHMENT : Standard Vessel OPERATING CONDITION : M (L=Light, M=Medium, H=Hard) PRICE (EXCLUDED PPN) : ### (US$) LESS TIRES PRICE (ESTIMATED) : 19,200 (US$) TRADE IN VALUE 30% : 91,740 (US$) NET DEPRECIATION VALUE : ### (US$) 1. Owning Costs : Net. Dep. Value ### (US$) a. Depreciation : ---------------------------: 11.66 US$/hr : -----------------------Dep. Period Hours 20,000 (hours) ( n-1 )( 1-r ) 1 - ------------------ x Price before VAT x (I + I) 2n b. Int. & Ins : ------------------------------------------------------------Annual use in hours 0.76 x ### (US$) x 0.11 : ------------------------------------------------------------------------------: 4.50 US$/hr 6,000 hrs. Total Owning Costs 16.16 US$/hr 2. Operating Costs a. Fuel : 28.900 lts/hr : x 0.490 US$/ltr x 1.471 US$/ltr b. Engine oil : 0.104 lts/hr x 1.471 US$/ltr c. Transmission oil : 0.140 lts/hr x 1.471 US$/ltr d. Final drive oil : 0.027 lts/hr x 1.471 US$/ltr e. Hydraulic oil : 0.098 lts/hr f . Grease : 0.020 kgs/hr x 2.451 US$/kg g. Filter : 0.500 x (b+c+d+e) Sub total costs for fuel, lubricant, grease and filters
h. Repair and Maintenance Cost Basic repair costx extended life multiplier 1.05 7.00 x 0 US$ Wire rope price = i. Wire rope costs : ------------------------ ----------------------

: 14.17 US$/hr : 0.15 US$/hr : 0.21 US$/hr : 0.04 US$/hr : 0.14 US$/hr : 0.05 US$/hr : 0.27 US$/hr : 15.03 US$/hr

7.35 US$/hr 0.00 US$/hr

0 hours 0 US$ price ------------------------ ---------------------= j. Special item cost : life time in hours 0 hours Est. Tires Price 19,200 US$ - Tires : ------------------------ ---------------------= life time in hours 2,500 hours
k. Operator's wage

life time in hours

0.00 US$/hr

7.68 US$/hr

Total Operating Costs

: 1.00 US$/hr : 31.06 US$/hr

3. TOTAL OWNING AND OPERATING COSTS (O & O COSTS): 47.22 US$/hr Notes : n = economic life time (years) = life time in hours/annual use in hours Years 3.33 r = trade in value = ### interest = 10.00% Insurance = 1.00% 1 US$ = 10,200 (Rp) Local fuel cost = 5,000 Rp/ltr Local oil cost = 15,000 Rp/ltr
TEAM AED-PT UNITED TRACTORS Tbk

74

Local grease cost 25,000 Rp/kg =

TEAM AED-PT UNITED TRACTORS Tbk

75

Lampiran 51

ESTIMATE OWNING AND OPERATING COSTS MACHINE MODEL : Motor Grader GD705A-2 ATTACHMENT : Standard Blade OPERATING CONDITION : M (L=Light, M=Medium, H=Hard) PRICE (EXCLUDED PPN) : 275,000 (US$) LESS TIRES PRICE (ESTIMATED) : 10,150 (US$) TRADE IN VALUE 30% : 79,455 (US$) NET DEPRECIATION VALUE : 195,545 (US$) 1. Owning Costs : Net. Dep. Value 195,545 (US$) a. Depreciation : ---------------------------------------------------: 13.04 US$/hr : Dep. Period Hours 15,000 (hours) ( n-1 )( 1-r ) 1 - ------------------ x Price before VAT x (I + I) 2n b. Int. & Ins : ------------------------------------------------------------Annual use in hours 0.79 x 275,000 (US$) x 0.11 : ------------------------------------------------------------------------------: 3.98 US$/hr 6,000 hrs. Total Owning Costs 17.02 US$/hr 2. Operating Costs a. Fuel : 22.500 lts/hr : x 0.490 US$/ltr x 1.471 US$/ltr b. Engine oil : 0.160 lts/hr x 1.471 US$/ltr c. Transmission oil : 0.040 lts/hr x 1.471 US$/ltr d. Final drive oil : 0.130 lts/hr x 1.471 US$/ltr e. Hydraulic oil : 0.080 lts/hr f . Grease : 0.040 kgs/hr x 2.451 US$/kg g. Filter : 0.500 x (b+c+d+e) Sub total costs for fuel, lubricant, grease and filters
h. Repair and Maintenance Cost Basic repair costx extended life multiplier 1.10 6.40 x 0 US$ Wire rope price i. Wire rope costs : ------------------------= ----------------------

: : : : : : : :

11.03 0.24 0.06 0.19 0.12 0.10 0.30 12.03

US$/hr US$/hr US$/hr US$/hr US$/hr US$/hr US$/hr US$/hr

7.04 US$/hr 0.00 US$/hr

0 hours 0 US$ price ------------------------= ---------------------j. Special item cost : life time in hours 0 hours Est. Tires Price 10,150 US$ - Tires : ------------------------= ---------------------life time in hours 3,500 hours
k. Operator's wage

life time in hours

0.00 US$/hr

:
: :

2.90 US$/hr

Total Operating Costs

1.00 US$/hr 22.97 US$/hr

3. TOTAL OWNING AND OPERATING COSTS (O & O COSTS) : 39.99 US$/hr Notes : n = economic life time (years) = life time in hours/annual use in hours2.50 Years r = trade in value = 30% interest = 10.00% Insurance = (Rp) 1% 1 US$ = 10,200
Local fuel cost Local oil cost = = 5,000 Rp/ltr 15,000 Rp/ltr 76

TEAM AED-PT UNITED TRACTORS Tbk

Local grease cost =

25,000 Rp/kg

TEAM AED-PT UNITED TRACTORS Tbk

77

Lampiran 52

ESTIMATE OWNING AND OPERATING COSTS MACHINE MODEL : Motor Grader GD825A-2 ATTACHMENT : Standard Blade OPERATING CONDITION : M (L=Light, M=Medium, H=Hard) PRICE (EXCLUDED PPN) : 475,000 (US$) LESS TIRES PRICE (ESTIMATED) : 0 (US$) TRADE IN VALUE 30% : 142,500 (US$) NET DEPRECIATION VALUE : 332,500 (US$) 1. Owning Costs : Net. Dep. Value 332,500 (US$) a. Depreciation : ---------------------------- -----------------------: : 22.17 US$/hr Dep. Period Hours 15,000 (hours) ( n-1 )( 1-r ) 1 - ------------------ x Price before VAT x (I + I) 2n b. Int. & Ins : ------------------------------------------------------------Annual use in hours 0.79 x 475,000 (US$) x 0.11 : ------------------------------------------------------------------------------: 6.88 US$/hr 6,000 hrs. Total Owning Costs 29.05 US$/hr 2. Operating Costs a. Fuel : 30.000 lts/hr : x 0.490 US$/ltr x 1.471 US$/ltr b. Engine oil : 0.160 lts/hr x 1.471 US$/ltr c. Transmission oil : 0.040 lts/hr x 1.471 US$/ltr d. Final drive oil : 0.130 lts/hr x 1.471 US$/ltr e. Hydraulic oil : 0.090 lts/hr f . Grease : 0.040 kgs/hr x 2.451 US$/kg g. Filter : 0.500 x (b+c+d+e) Sub total costs for fuel, lubricant, grease and filters
h. Repair and Maintenance Cost Basic repair costx extended life multiplier 1.10 8.70 x 0 US$ Wire rope price i. Wire rope costs : ------------------------ = ----------------------

: : : : : : : :

14.71 0.24 0.06 0.19 0.13 0.10 0.31 15.73

US$/hr US$/hr US$/hr US$/hr US$/hr US$/hr US$/hr US$/hr

9.57 US$/hr 0.00 US$/hr

0 hours 0 US$ price ------------------------ = ---------------------j. Special item cost : life time in hours 0 hours Est. Tires Price 13,400 US$ - Tires : ------------------------ = ---------------------life time in hours 3,500 hours
k. Operator's wage

life time in hours

0.00 US$/hr

:
: :

3.83 US$/hr

Total Operating Costs

2.00 US$/hr 31.13 US$/hr

3. TOTAL OWNING AND OPERATING COSTS (O & O COSTS) : 60.18 US$/hr Notes : n = economic life time (years) = life time in hours/annual use in hours 2.50 Years r = trade in value = 30% interest = 10.00% Insurance = (Rp) 1% 1 US$ = 10,200
Local fuel cost Local oil cost = = 5,000 Rp/ltr 15,000 Rp/ltr 78

TEAM AED-PT UNITED TRACTORS Tbk

Local grease cost =

25,000 Rp/kg

TEAM AED-PT UNITED TRACTORS Tbk

79

Lampiran 53 ESTIMATE OWNING AND OPERATING COSTS MACHINE MODEL ATTACHMENT : : : : : : BW211D - 3 Single roller drum 72,000 (US$) LOCO JKT 2,500 (US$) 20,850 (US$) 48,650 (US$)

PRICE (EXCLUDE PPN)


TIRES PRICE (ESTIMATED) TRADE IN VALUE 30% NET DEPRECIATION VALUE 1. Owning Costs

: Net. Dep. Value 48,650 (US$) a. Depreciation : ---------------------------- : -----------------------: 3.24 US$/hr Dep. Period Hours 15,000 (hours) ( n-1 )( 1-r ) 1 - ------------------ x Price before VAT x (I + I) 2n b. Int. & Ins : ------------------------------------------------------------Annual use in hours 0.72 x 72,000 (US$) x 0.110 : ------------------------------------------------------------------------------- US$/hr : 1.90 3,000 hrs. Total Owning Costs 5.14 US$/hr

2. Operating Costs : a. Fuel : 11.50 lts/hr x 0.490 US$/ltr b. Engine oil : 0.090 lts/hr x 1.471 US$/ltr c. Transmission oil : 0.090 lts/hr x 1.471 US$/ltr d. Final drive oil : 0.030 lts/hr x 1.471 US$/ltr e. Hydraulic oil : 0.060 lts/hr x 1.471 US$/ltr f . Grease : 0.020 kgs/hr x 2.451 US$/kg g. Filter : 0.500 x (b+c+d+e) Sub total costs for fuel, lubricant, grease and filters h. Repair and Maintenance Cost Basic repair cost x extended life multiplier 4.00 x 1.10 Est. Tires Price 2,500 US$ i. Tires : ------------------------ = ---------------------life time in hours 5,000 hours j. Operator's wage Total Operating Costs 3. TOTAL OWNING AND OPERATING COSTS (O & O COSTS) Notes : n = economic life time (years) = life time in hours/annual use in hours r = trade in value = 30.00% interest = 10.00% Insurance = 1.00% 1 US$ = 10,200 (Rp) Local fuel cost = 5,000 Rp/ltr Local oil cost = 15,000 Rp/ltr Local grease cost = 25,000 Rp/kg

: : : : : : : :

5.64 0.13 0.13 0.04 0.09 0.05 0.20 6.28

US$/hr US$/hr US$/hr US$/hr US$/hr US$/hr US$/hr US$/hr

: : : : :

4.40 US$/hr 0.50 US$/hr 1.00 US$/hr 12.18 US$/hr 17.33 US$/hr 5.00 Years

TEAM AED-PT UNITED TRACTORS Tbk

80

Lampiran 54 ESTIMATE OWNING AND OPERATING COSTS MACHINE MODEL ATTACHMENT : CWB520LDN : Water Tank : ### (US$) LOCO JKT : 1,760 (US$) : 30,972 (US$) : 72,268 (US$)

PRICE (EXCLUDE PPN)


TIRES PRICE (ESTIMATED) TRADE IN VALUE 30% NET DEPRECIATION VALUE 1. Owning Costs

: Net. Dep. Value 72,268 (US$) a. Depreciation : ----------------------------: -----------------------: 3.61 US$/hr Dep. Period Hours 20,000 (hours) ( n-1 )( 1-r ) 1 - ------------------ x Price before VAT x (I + I) 2n b. Int. & Ins : ------------------------------------------------------------Annual use in hours 0.70 x ### (US$) x 0.110 : ------------------------------------------------------------------------------: 2.70 US$/hr 3,000 hrs. Total Owning Costs 6.32 US$/hr

2. Operating Costs : a. Fuel : 15.00 lts/hr x 0.490 US$/ltr b. Engine oil : 0.107 lts/hr x 1.471 US$/ltr c. Transmission oil : 0.019 lts/hr x 1.471 US$/ltr d. Differential g. oil : 0.032 lts/hr x 1.471 US$/ltr e. Hydraulic oil : 0.010 lts/hr x 1.471 US$/ltr f . Grease : 0.001 kgs/hr x 2.451 US$/kg g. Filter : 0.500 x (b+c+d+e) Sub total costs for fuel, lubricant, grease and filters h. Repair and Maintenance Cost Basic repair costx extended life multiplier 5.20 x 1.10 Est. Tires Price 1,760 US$ i. Tires : ------------------------ = ---------------------life time in hours 5,000 hours j. Operator's wage Total Operating Costs

: : : : : : : :

7.35 0.16 0.03 0.05 0.01 0.00 0.12 7.73

US$/hr US$/hr US$/hr US$/hr US$/hr US$/hr US$/hr US$/hr

: : : :

5.72 US$/hr 0.35 US$/hr 1.00 US$/hr 14.80 US$/hr 21.12 US$/hr 6.67 Years

3. TOTAL OWNING AND OPERATING COSTS (O & O COSTS) : Notes : n = economic life time (years) = life time in hours/annual use in hours r = trade in value = 30.0% interest = 10.0% Insurance = 1.00% 1 US$ = 10,200 (Rp) Local fuel cost = 5,000 Rp/ltr Local oil cost = 15,000 Rp/ltr Local grease cost = 25,000 Rp/kg

TEAM AED-PT UNITED TRACTORS Tbk

81

DATA AND ASSUMPTION FOR OWNING AND OPERATING COST No Item Unit Value 6,000 1 30% 1% 5,000 15,000 25,000 10% 10,200

1 Jam kerja Alat jam/tahun 2 Operator's wage US$/hr 3 Trade in value 4 Insurance 5 Fuel Cost Rp 6 Oil cost Rp 7 Grease Rp 8 Interest 9 Kurs 1 $ Rp

Asumsi harga fuel, oil, dan grease sudah termasuk biaya transport ke lokasi proyek.

TEAM AED-PT UNITED TRACTORS Tbk

82

SPEED ANALISYS CWB520LDN


HAULING OB Condition Section Front LOADED 450 A 450 Stockpile Total (m) 900 3 3.5 6.5 38 0.6 22.8 0.020 0.039 22.8 2 3.5 5.5 38 0.6 22.8 0.020 Distance Grade Rolling Res.Total Res.Speed/section Speed Speed (m) (%) (%) (%) (km/hour) Factor (km/hour) Time taken (hrs)

Total elapsed time (hrs) Average Speed (km/hr)

Front 450 EMPTY A 450 Stockpile Total (m) 900 -2 3.5 2 50 0.7 35 0.013 0.026 35.0 -3 3.5 0 50 0.7 35 0.013

Total elapsed time (hrs) Kecepatan rata-rata (km/hr)

HAULING COAL Condition Section Front LOADED 15,000 A 15,000 Stockpile Total (m) 30,000 0 2.5 2.5 50 0.6 30 0.500 1.056 28.4 2 2.5 4.5 45 0.6 27 0.556 Distance Grade Rolling Res.Total Res.Speed/section Speed Speed (m) (%) (%) (%) (km/hour) Factor (km/hour) Time taken (hrs)

Total elapsed time (hrs) Average Speed (km/hr)

Front 15,000 EMPTY A 15,000 Stockpile Total (m) 30,000 -2 2.5 0.5 75 0.7 52.5 0.286 0.571 52.5 0 2.5 2.5 75 0.7 52.5 0.286

Total elapsed time (hrs) Kecepatan rata-rata (km/hr)

TEAM AED-PT UNITED TRACTORS Tbk

83

SPEED ANALISYS P124CB6x4-360


HAULING OB Condition Section Front LOADED 450 A 450 Stockpile Total (m) 900 3 3.5 6.5 38 0.6 22.8 0.020 0.039 22.8 2 3.5 5.5 38 0.6 22.8 0.020 Distance Grade Rolling Res.Total Res.Speed/section Speed Speed (m) (%) (%) (%) (km/hour) Factor (km/hour) Time taken (hrs)

Total elapsed time (hrs) Average Speed (km/hr)

Front 450 EMPTY A 450 Stockpile Total (m) 900 -2 3.5 2 45 0.7 31.5 0.014 0.029 31.5 -3 3.5 0 45 0.7 31.5 0.014

Total elapsed time (hrs) Kecepatan rata-rata (km/hr)

HAULING COAL Condition Section Front LOADED 15,000 A 15,000 Stockpile Total (m) 30,000 0 2.5 2.5 45 0.6 27 0.556 1.111 27.0 2 2.5 4.5 45 0.6 27 0.556 Distance Grade Rolling Res.Total Res.Speed/section Speed Speed (m) (%) (%) (%) (km/hour) Factor (km/hour) Time taken (hrs)

Total elapsed time (hrs) Average Speed (km/hr)

Front 15,000 EMPTY A 15,000 Stockpile Total (m) 30,000 -2 2.5 0.5 50 0.7 35 0.429 0.857 35.0 0 2.5 2.5 50 0.7 35 0.429

Total elapsed time (hrs) Kecepatan rata-rata (km/hr)

TEAM AED-PT UNITED TRACTORS Tbk

84

DATA & ASSUMPTION


Target Produksi Coal 1,000,000 (ton/yr ) (tahun 1 - 2) 2,000,000 (ton/yr ) (tahun 3 - 4) ### (bcm/yr )(tahun 1 - 2) ### (bcm/yr )(tahun 3 - 4) 1 10

Over Burden

Striping Ratio Kondisi kerja Jumlah Shift Jam kerja efektif

2 shift/hari 10 jam/shift 20 jam/hari Hari operasi 25 hari/bulan Hari kerja 300 hari/tahun Jam operasi alat 6000 jam/tahun 500 jam/bulan Jam kerja alat support (Road maintenance, land clearing, front preparation) 250 jam/bulan Jam kerja Coal Cleaning 250 jam/bulan Jarak Angkut Front - OB to disposal 1,000 Front - Coal to crusher (Port) 8,000

m m

Target dozing - spreading overburden : 50 % dari total target overburden.

TEAM AED-PT UNITED TRACTORS Tbk

85

DATA AND RELEVAN ASSUMPTION FOR PRODUCTIVITY CALCULATION

Bucket Factor OB Blade Factor OB Fill Factor OB Distance Dozing Availability Machine Availability Time efficiency Operator Skill factor Material Density OB Coal Road Assumption

0.9

0.9

0.9

15

0.9 0.9 0.9 Swell Factor 1.26 1.44

LCM 1.60 0.90

BCM 2.02 1.30

Lebar Dump Truck Lebar Badan Jalan Eff.

Unit m m

HD465-7 Nissan 3 4.65 10 16.28

TEAM AED-PT UNITED TRACTORS Tbk

86