Lingkup Presentasi
Studi Kasus
1
Nov-20
Break even CoG yaitu kondisi dimana Margin Profit = 0 atau Return of Investment = 0%
Margin Profit = Revenue – cost
Margin Profit = 0 Revenue = Cost
Hubungan antara setiap tahapan dalam desain penambangan tambang terbuka open pit
Start
Mining Capacity
Design of pusback
2
Nov-20
Rumus untuk CoG dalam gr/ton atau ppm dan satuan metal (Oz)
Rumus untuk CoG dalam % atau ppm dan satuan metal (lbs)
Royalti
Berdasarkan PP No. 9 Tahun 2012 tentang Jenis dan Tarif atas Penerimaan Negara Bukan Pajak yang berlaku
pada Kementerian Energi dan Sumber Daya Mineral.
- Iuran tetap untuk usaha pertambangan mineral logam sebesar USD 4.0/Ha/tahun
- royalti untuk tembaga sebesar 4%, emas sebesar 3,75 %, dan perak sebesar 3.25% dari harga jual
dikalikan jumlah metal yang diproduksi
3
Nov-20
Source : SSEK Legal Consultant (Minerals Refinery Investment Environment in Indonesia, 2016)
Mining Goals………….
4
Nov-20
𝐹𝑎
𝑃𝑟𝑜𝑐𝑒𝑠𝑠𝑖𝑛𝑔 𝐶𝑜𝑠𝑡 + 𝑀𝑖𝑛𝑖𝑛𝑔 𝑂𝑟𝑒 𝐶𝑜𝑠𝑡 + ( ) 𝑥31.10348
𝑀𝑖𝑙𝑙𝑖𝑛𝑔 𝐶𝑎𝑝𝑎𝑐𝑖𝑡𝑦
𝐵𝑟𝑒𝑎𝑘 𝐸𝑣𝑒𝑛 𝐶𝑜𝐺 =
𝑅𝑒𝑐𝑜𝑣𝑒𝑟𝑦% 𝑥 𝑀𝑒𝑡𝑎𝑙 𝑃𝑟𝑖𝑐𝑒 − (𝑅𝑒𝑓𝑖𝑛𝑒𝑟𝑦 𝐶𝑜𝑠𝑡 + 𝑀𝑎𝑟𝑘𝑒𝑡𝑖𝑛𝑔 𝐶𝑜𝑠𝑡 )) 𝑥 (1 − 𝑟𝑜𝑦𝑎𝑙𝑡𝑦%)
Optimum ??
5
Nov-20
- Contoh Hubungan penerapan Cut-Off Grade terhadap umur tambang dan estimasi
relative NPV
Maks. NPV
- Nilai (traditional) Breakeven Cut-Off Grade adalah 1.5 g.t Au namun tidak
mencerminkan nilai maksimum NPV untuk operasi penambangan ini.
Untuk tipe material berbeda penerapan CoG akan variatif tergantung tipe material.
6
Nov-20
5 4.487480966 2.991653977 2.243740483 1.794992 1.298917 1.113357 0.974188 0.749641 0.674677 0.613342 0.562231 0.518982 0.481912 0.449784 0.421673 0.396869 0.37482 0.355093 0.33733835
4.9 4.487480966 2.991653977 2.243740483 1.794992 1.298917 1.113357 0.974188 0.749641 0.674677 0.613342 0.562231 0.518982 0.481912 0.449784 0.421673 0.396869 0.37482 0.355093 0.33733835
4.8 4.487480966 2.991653977 2.243740483 1.794992 1.298917 1.113357 0.974188 0.749641 0.674677 0.613342 0.562231 0.518982 0.481912 0.449784 0.421673 0.396869 0.37482 0.355093 0.33733835
4.7 4.487480966 2.991653977 2.243740483 1.794992 1.298917 1.113357 0.974188 0.749641 0.674677 0.613342 0.562231 0.518982 0.481912 0.449784 0.421673 0.396869 0.37482 0.355093 0.33733835
4.6 4.487480966 2.991653977 2.243740483 1.794992 1.298917 1.113357 0.974188 0.749641 0.674677 0.613342 0.562231 0.518982 0.481912 0.449784 0.421673 0.396869 0.37482 0.355093 0.33733835
4.5 4.487480966 2.991653977 2.243740483 1.794992 1.298917 1.113357 0.974188 0.749641 0.674677 0.613342 0.562231 0.518982 0.481912 0.449784 0.421673 0.396869 0.37482 0.355093 0.33733835
4.4 4.487480966 2.991653977 2.243740483 1.794992 1.298917 1.113357 0.974188 0.749641 0.674677 0.613342 0.562231 0.518982 0.481912 0.449784 0.421673 0.396869 0.37482 0.355093 0.33733835
4.3 4.487480966 2.991653977 2.243740483 1.794992 1.298917 1.113357 0.974188 0.749641 0.674677 0.613342 0.562231 0.518982 0.481912 0.449784 0.421673 0.396869 0.37482 0.355093 0.33733835
4.2 4.487480966 2.991653977 2.243740483 1.794992 1.298917 1.113357 0.974188 0.749641 0.674677 0.613342 0.562231 0.518982 0.481912 0.449784 0.421673 0.396869 0.37482 0.355093 0.33733835
4.1 4.487480966 2.991653977 2.243740483 1.794992 1.298917 1.113357 0.974188 0.749641 0.674677 0.613342 0.562231 0.518982 0.481912 0.449784 0.421673 0.396869 0.37482 0.355093 0.33733835
4 4.487480966 2.991653977 2.243740483 1.794992 1.298917 1.113357 0.974188 0.749641 0.674677 0.613342 0.562231 0.518982 0.481912 0.449784 0.421673 0.396869 0.37482 0.355093 0.33733835
3.9 4.487480966 2.991653977 2.243740483 1.794992 1.298917 1.113357 0.974188 0.749641 0.674677 0.613342 0.562231 0.518982 0.481912 0.449784 0.421673 0.396869 0.37482 0.355093 0.33733835
3.8 4.487480966 2.991653977 2.243740483 1.794992 1.298917 1.113357 0.974188 0.749641 0.674677 0.613342 0.562231 0.518982 0.481912 0.449784 0.421673 0.396869 0.37482 0.355093 0.33733835
3.7 4.487480966 2.991653977 2.243740483 1.794992 1.298917 1.113357 0.974188 0.749641 0.674677 0.613342 0.562231 0.518982 0.481912 0.449784 0.421673 0.396869 0.37482 0.355093 0.33733835
3.6 4.487480966 2.991653977 2.243740483 1.794992 1.298917 1.113357 0.974188 0.749641 0.674677 0.613342 0.562231 0.518982 0.481912 0.449784 0.421673 0.396869 0.37482 0.355093 0.33733835
3.5 4.487480966 2.991653977 2.243740483 1.794992 1.298917 1.113357 0.974188 0.749641 0.674677 0.613342 0.562231 0.518982 0.481912 0.449784 0.421673 0.396869 0.37482 0.355093 0.33733835
3.4 4.487480966 2.991653977 2.243740483 1.794992 1.298917 1.113357 0.974188 0.749641 0.674677 0.613342 0.562231 0.518982 0.481912 0.449784 0.421673 0.396869 0.37482 0.355093 0.33733835
3.3 4.487480966 2.991653977 2.243740483 1.794992 1.298917 1.113357 0.974188 0.749641 0.674677 0.613342 0.562231 0.518982 0.481912 0.449784 0.421673 0.396869 0.37482 0.355093 0.33733835
3.2 4.487480966 2.991653977 2.243740483 1.794992 1.298917 1.113357 0.974188 0.749641 0.674677 0.613342 0.562231 0.518982 0.481912 0.449784 0.421673 0.396869 0.37482 0.355093 0.33733835
3.1 4.487480966 2.991653977 2.243740483 1.794992 1.298917 1.113357 0.974188 0.749641 0.674677 0.613342 0.562231 0.518982 0.481912 0.449784 0.421673 0.396869 0.37482 0.355093 0.33733835
3 4.487480966 2.991653977 2.243740483 1.794992 1.298917 1.113357 0.974188 0.749641 0.674677 0.613342 0.562231 0.518982 0.481912 0.449784 0.421673 0.396869 0.37482 0.355093 0.33733835
2.9 4.487480966 2.991653977 2.243740483 1.794992 1.298917 1.113357 0.974188 0.749641 0.674677 0.613342 0.562231 0.518982 0.481912 0.449784 0.421673 0.396869 0.37482 0.355093 0.33733835
2.8 4.487480966 2.991653977 2.243740483 1.794992 1.298917 1.113357 0.974188 0.749641 0.674677 0.613342 0.562231 0.518982 0.481912 0.449784 0.421673 0.396869 0.37482 0.355093 0.33733835
2.7 4.487480966 2.991653977 2.243740483 1.794992 1.298917 1.113357 0.974188 0.749641 0.674677 0.613342 0.562231 0.518982 0.481912 0.449784 0.421673 0.396869 0.37482 0.355093 0.33733835
2.6 4.487480966 2.991653977 2.243740483 1.794992 1.298917 1.113357 0.974188 0.749641 0.674677 0.613342 0.562231 0.518982 0.481912 0.449784 0.421673 0.396869 0.37482 0.355093 0.33733835
2.5 4.487480966 2.991653977 2.243740483 1.794992 1.298917 1.113357 0.974188 0.749641 0.674677 0.613342 0.562231 0.518982 0.481912 0.449784 0.421673 0.396869 0.37482 0.355093 0.33733835
2.4 4.487480966 2.991653977 2.243740483 1.794992 1.298917 1.113357 0.974188 0.749641 0.674677 0.613342 0.562231 0.518982 0.481912 0.449784 0.421673 0.396869 0.37482 0.355093 0.33733835
2.3 4.487480966 2.991653977 2.243740483 1.794992 1.298917 1.113357 0.974188 0.749641 0.674677 0.613342 0.562231 0.518982 0.481912 0.449784 0.421673 0.396869 0.37482 0.355093 0.33733835
2.2 4.487480966 2.991653977 2.243740483 1.794992 1.298917 1.113357 0.974188 0.749641 0.674677 0.613342 0.562231 0.518982 0.481912 0.449784 0.421673 0.396869 0.37482 0.355093 0.33733835
2.1 4.487480966 2.991653977 2.243740483 1.794992 1.298917 1.113357 0.974188 0.749641 0.674677 0.613342 0.562231 0.518982 0.481912 0.449784 0.421673 0.396869 0.37482 0.355093 0.33733835
2 4.487480966 2.991653977 2.243740483 1.794992 1.298917 1.113357 0.974188 0.749641 0.674677 0.613342 0.562231 0.518982 0.481912 0.449784 0.421673 0.396869 0.37482 0.355093 0.33733835
1.9 4.487480966 2.991653977 2.243740483 1.794992 1.298917 1.113357 0.974188 0.749641 0.674677 0.613342 0.562231 0.518982 0.481912 0.449784 0.421673 0.396869 0.37482 0.355093 0.33733835
1.8 4.487480966 2.991653977 2.243740483 1.794992 1.298917 1.113357 0.974188 0.749641 0.674677 0.613342 0.562231 0.518982 0.481912 0.449784 0.421673 0.396869 0.37482 0.355093 0.33733835
1.7 4.487480966 2.991653977 2.243740483 1.794992 1.298917 1.113357 0.974188 0.749641 0.674677 0.613342 0.562231 0.518982 0.481912 0.449784 0.421673 0.396869 0.37482 0.355093 0.33733835
1.6 4.487480966 2.991653977 2.243740483 1.794992 1.298917 1.113357 0.974188 0.749641 0.674677 0.613342 0.562231 0.518982 0.481912 0.449784 0.421673 0.396869 0.37482 0.355093 0.33733835
1.5 4.487480966 2.991653977 2.243740483 1.794992 1.298917 1.113357 0.974188 0.749641 0.674677 0.613342 0.562231 0.518982 0.481912 0.449784 0.421673 0.396869 0.37482 0.355093 0.33733835
1.4 4.487480966 2.991653977 2.243740483 1.794992 1.298917 1.113357 0.974188 0.749641 0.674677 0.613342 0.562231 0.518982 0.481912 0.449784 0.421673 0.396869 0.37482 0.355093 0.33733835
1.3 4.487480966 2.991653977 2.243740483 1.794992 1.298917 1.113357 0.974188 0.749641 0.674677 0.613342 0.562231 0.518982 0.481912 0.449784 0.421673 0.396869 0.37482 0.355093 0.33733835
1.2 4.487480966 2.991653977 2.243740483 1.794992 1.298917 1.113357 0.974188 0.749641 0.674677 0.613342 0.562231 0.518982 0.481912 0.449784 0.421673 0.396869 0.37482 0.355093 0.33733835
1.1 4.487480966 2.991653977 2.243740483 1.794992 1.298917 1.113357 0.974188 0.749641 0.674677 0.613342 0.562231 0.518982 0.481912 0.449784 0.421673 0.396869 0.37482 0.355093 0.33733835
1 4.487480966 2.991653977 2.243740483 1.794992 1.298917 1.113357 0.974188 0.749641 0.674677 0.613342 0.562231 0.518982 0.481912 0.449784 0.421673 0.396869 0.37482 0.355093 0.33733835
0.9 4.487480966 2.991653977 2.243740483 1.794992 1.298917 1.113357 0.974188 0.749641 0.674677 0.613342 0.562231 0.518982 0.481912 0.449784 0.421673 0.396869 0.37482 0.355093 0.33733835
0.8 4.487480966 2.991653977 2.243740483 1.794992 1.298917 1.113357 0.974188 0.749641 0.674677 0.613342 0.562231 0.518982 0.481912 0.449784 0.421673 0.396869 0.37482 0.355093 0.33733835
0.7 4.487480966 2.991653977 2.243740483 1.794992 1.298917 1.113357 0.974188 0.749641 0.674677 0.613342 0.562231 0.518982 0.481912 0.449784 0.421673 0.396869 0.37482 0.355093 0.33733835
0.6 4.487480966 2.991653977 2.243740483 1.794992 1.298917 1.113357 0.974188 0.749641 0.674677 0.613342 0.562231 0.518982 0.481912 0.449784 0.421673 0.396869 0.37482 0.355093 0.33733835
0.5 4.487480966 2.991653977 2.243740483 1.794992 1.298917 1.113357 0.974188 0.749641 0.674677 0.613342 0.562231 0.518982 0.481912 0.449784 0.421673 0.396869 0.37482 0.355093 0.33733835
0.4 4.487480966 2.991653977 2.243740483 1.794992 1.298917 1.113357 0.974188 0.749641 0.674677 0.613342 0.562231 0.518982 0.481912 0.449784 0.421673 0.396869 0.37482 0.355093 0.33733835
0.3 4.487480966 2.991653977 2.243740483 1.794992 1.298917 1.113357 0.974188 0.749641 0.674677 0.613342 0.562231 0.518982 0.481912 0.449784 0.421673 0.396869 0.37482 0.355093 0.33733835
0.2 4.487480966 2.991653977 2.243740483 1.794992 1.298917 1.113357 0.974188 0.749641 0.674677 0.613342 0.562231 0.518982 0.481912 0.449784 0.421673 0.396869 0.37482 0.355093 0.33733835
0.1 4.487480966 2.991653977 2.243740483 1.794992 1.298917 1.113357 0.974188 0.749641 0.674677 0.613342 0.562231 0.518982 0.481912 0.449784 0.421673 0.396869 0.37482 0.355093 0.33733835
10% 15% 20% 25% 30% 35% 40% 45% 50% 55% 60% 65% 70% 75% 80% 85% 90% 95% 100%
SulFide Transition Oxide
Recovery %
Ore Waste
Studi Kasus
7
Nov-20
Penentuan Metal
Equivalency
Lingkup Presentasi
Latihan 1
Latihan 2
8
Nov-20
9
Nov-20
CoG 2
Kadar Mineral 2
Ore
Waste
CoG 1
Kadar Mineral 1
𝑴 = 𝑴𝒊𝒍𝒍𝒆𝒅 𝑶𝒓𝒆
𝑪𝒐𝑮 = 𝑪𝒖𝒕 𝒐𝒇𝒇 𝒈𝒓𝒂𝒅𝒆
𝑹 = 𝑹𝒆𝒄𝒐𝒗𝒆𝒓𝒚 𝑴𝒊𝒏𝒆𝒓𝒂𝒍
𝑷 = 𝑴𝒆𝒕𝒂𝒍 𝑷𝒓𝒊𝒄𝒆 𝑴𝒊𝒏𝒆𝒓𝒂𝒍
𝑹𝒄 = 𝑹𝒆𝒇𝒊𝒏𝒆𝒓𝒚 𝑪𝒐𝒔𝒕
𝑴𝒄 = 𝑴𝒂𝒓𝒌𝒆𝒕𝒊𝒏𝒈 𝑪𝒐𝒔𝒕
𝑷𝒄 = 𝑷𝒓𝒐𝒄𝒆𝒔𝒔𝒊𝒏𝒈 𝑪𝒐𝒔𝒕
𝑴𝑶𝒄 = 𝑴𝒊𝒏𝒊𝒏𝒈 𝑶𝒓𝒆 𝑪𝒐𝒔𝒕
𝑭𝒄 = 𝑭𝒊𝒙𝒆𝒅 𝑪𝒐𝒔𝒕
𝑶𝒄 = 𝑶𝒑𝒑𝒐𝒓𝒕𝒖𝒏𝒊𝒕𝒚 𝑪𝒐𝒔𝒕
10
Nov-20
11
Nov-20
AuEq = Au + Ag * 0.01
Latihan 1
12
Nov-20
Latihan 2
Online Link
• https://www.geologyforinvestors.com/simple-metal-
equivalent-calculator-for-mining-results/
13
Nov-20
Pengenalan Pit
Optimisasi
Lingkup Presentasi
14
Nov-20
Sumber : http://www.simsched.com
15
Nov-20
Sumber : http://global.micromine.com
Parameter Blok
Optimasi Pit Model
Resources
Parameter Parameter
Operasi
Geoteknik Penambangan
Capital Operating
Cost Cost
16
Nov-20
$
Lerch grossman;
Exclude Whittle
inferred class
Perhitungan Nilai
PIT LIMIT
Kumulatif
(Representatif
Blok Ekonomi value (BEV) Cash Flow)
0
1
2
3
4 WASTE ORE WASTE
5
6
7
8
9
Orebody geometry for the Lerchs-Grossmann 2-D example (Sainsbury, 1970; Lerchs & Grossmann, 1965)
17
Nov-20
0 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18
1 -4 -4 -4 -4 -4 12 12 12 -4 -4 -4 -4 -4 -4 -4 -4 -4 -4
2 -4 -4 -4 -4 -4 12 12 12 -4 -4 -4 -4 -4 -4 -4 -4 -4
3 -4 -4 -4 -4 12 12 12 -4 -4 -4 -4 -4 -4 -4 -4
4 -4 -4 -4 -4 12 12 12 -4 -4 -4 -4 -4 -4
5 -4 -4 -4 12 12 12 -4 -4 -4 -4 -4
6 -4 -4 -4 12 12 12 -4 -4 -4
7 -4 -4 12 12 12 -4 -4
8 -4 -4 12 12 12 -4
9 -4 12 12 12 -4
Initial economic block model
Dipping Deposit = 55 Degree
0 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
1 -4 -4 -4 -4 -4 8 20 44 60 76 92 96 104 108 104 104 100 96 92
2 -12 -12 -12 -12 4 32 60 80 96 100 108 112 108 108 100 96 92
3 -24 -24 -24 -8 36 72 104 108 116 120 116 116 104 96 88
4 -40 -40 -24 24 84 116 128 132 128 128 116 104 96
5 -60 -44 4 80 128 148 144 144 132 120 112 164
6 -68 -20 60 136 160 164 152 140 132 164
7 -48 32 124 172 176 164 156 164
8 0 96 172 188 184 164
9 60 152 200 196 164
18
Nov-20
0 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
1 -4 -4 -4 -4 -4 12 32 56 76 92 108 108 120 140 168 192 204 200 196
2 -12 -12 -12 -12 20 44 76 96 112 112 124 144 172 196 208 204 196
3 -24 -24 -24 8 52 88 120 120 116 136 180 204 216 212 200
4 -40 -40 -8 40 100 132 128 116 160 216 228 224 208
5 -60 -28 20 96 144 132 128 184 228 240 220 240
6 -52 -4 76 152 128 140 180 224 236 240
7 -32 48 144 124 132 176 216 224
8 16 112 112 124 164 208
9 76 76 108 152 192
19
Nov-20
20