RAB MINING

Fore Cast Alat

Alat Swing (RPM) Capacity Bucket Jam Kerja Recovery Jumlah Hari per Bulan AKTIVITAS
(Vol) (Menit Per Hari)
PC 200 3 0.92 360 50% 30 Removal OB
PC 200 1.5 0.92 360 50% 30 Clean Up & Ore Getting

Alat Cycle Time per Capacity Vessel Jam Kerja Recovery Jumlah Hari per Bulan AKTIVITAS
Menit (Vol) (Menit Per Hari)
DT 2 20.00 360 50% 30 Removal OB

Ore Asumsi 10,000 WMT

Waktu Pemakaian Satuan Harga Satuan Harga Satuan

No Kegiatan dan Alat Jumlah (Unit) PPn 10% (Rp) Harga Total (Rp) Sub Total
(Jam) Ukuran (net) (Rp) + PPn 10%
1 PC 200 5 300 Jam 40,500,000 - - 202,500,000
2 DT 2 UNIT 2 1 BLN 55,000,000 - - 110,000,000
3 MOBILISASI PC 200 5 - 8,000,000 - - 40,000,000
4 BBM(28 Liter/Jam) 5 1500 Jam 27000 L - - 360,000,000
5 AKOMODASI 100,000,000 812,500,000
TOTAL OPERASIONAL MINING COST A 812,500,000
No Kegiatan dan Alat Jumlah (UniWaktu PemSatuan Uku
1 Removal OB
a. PC 200 3 200 Jam
Kebutuhan Solar (20 Liter/Jam) 3 200 Jam
2 Ore Getting
a. Clean Up & Ore Getiing PC 200 3 200 Jam
Kebutuhan Solar (20 Liter/Jam) 3 200 Jam
9 LV Operasional 3 1 Bulan
Kebutuhan Solar (20 Liter/Hari) 3 30 Hari
TOTAL OPERASIONAL MINING COST A
Harga Satuan (netPPn 10% (Rp) Harga Satuan + PPn 10% Harga Total (Rp)

275000 0 0 165000000
250000 0 0 150000000

275000 0 0 165000000
250000 0 0 150000000
25000000 0 0 75000000
250000 0 0 22500000
Sub Total US

315000000 0.9

315000000

97500000 0.278571

727500000 1.178571