Formula_perhitungan Cos Produksi

download Formula_perhitungan Cos Produksi

of 10

Transcript of Formula_perhitungan Cos Produksi

  • 7/30/2019 Formula_perhitungan Cos Produksi

    1/10

    % Nilai

    LEMPUNG KERING 35 0.35 0.74LEMPUNG BASAH 35 0.35 0.74

    TAHAN KERING 25 0.25 0.80

    TANAH BASAH 25 0.25 0.80

    TANAH & KERIKIL 20 0.20 0.83

    KERIKIL KERING 12 0.12 0.89

    KERIKIL BASAH 14 0.14 0.88

    BATU KAPUR 60 0.60 0.63

    BATU HASIL PELEDAKAN 60 0.60 0.63

    PASIR KERING 15 0.15 0.87

    PASIR BASAH 15 0.15 0.87

    BATUAN SEDIMEN 40 0.40 0.71

    COAL 20 0.20

    PERSENTASE MENGEMBANGJENIS TANAH FAKTOR PEMUATAN

    NILAI SWELLING FAKTOR MATERIAL ( sf )

  • 7/30/2019 Formula_perhitungan Cos Produksi

    2/10

    BUCKET CAPACITY( Lcm ) A - Blade ( Lcm ) S - Blade ( lcm ) U - Blade ( Lcm ) ( Lcm ) ( Ton )

    320 0.930 D 6 D 2.500 3.770 PS 120 2.500 6.000

    375 2.640 D 6 H 3.180 3.890

    D 7 G 2.900 4.200 5.800

    D 7 H 3.890 5.160 8.340

    D 8 N 4.660 11.700

    VESELL CAPACITY

    DUMP TRUCK

    JENIS ALAT BERAT

    BLADE CAPACITY

    DOZER

    TYPE TYPE TYPE

    EXSAVATOR

  • 7/30/2019 Formula_perhitungan Cos Produksi

    3/10

    Km

    a Bucket Capacity ( BC ) = 0.950 Lcm a Bucket Capacity ( BC ) =

    b Bucket Faktor ( bf ) = 0.950 b Bucket Faktor ( bf ) =

    c. Cycle Time ( CT ) = 22.000 s c. Cycle Time ( CT ) =

    d. Corection Factor ( CF ) d. Corection Factor ( CF )

    Machine Availability ( ma ) = 0.950 Machine Availability ( ma ) =

    Time Efficiency ( te ) = 0.950 Time Efficiency ( te ) =

    Operator Skill ( os ) = 0.900 Operator Skill ( os ) =Eff. Kerja = ma x te x os Eff. Kerja =

    = 0.812 =

    e. Swelling Factor ( sf ) = 0.200 Batubara e. Swelling Factor ( sf ) =

    = =

    Vl = 119.955 Lcm / Jam Vl =

    1 x Vl

    Vb = --------------- Vb =

    1 + sf

    = 99.962 Bcm / Jam =

    Ton = Vb x 1.25 Ton =

    = 124.953 Ton / Jam =

    a. Vessel Capacity ( VC ) = 20.000 MT a. Vessel Capacity ( VC ) =

    b. Bucket Capacity ( BC ) = 0.950 Lcm b. Bucket Capacity ( BC ) =

    c. Swelling faktor ( sf ) = 0.200 Batubara c. Swelling faktor ( sf ) =

    Vl = BC Vl =

    = 0.950 Lcm =

    1 x Vl

    Vb = --------------- Vb =

    1+ sf

    = 0.792 Bcm =

    Ton = 1.250 Ton =

    = 0.990 Ton =

    d. Bucket Faktor ( bf ) = 0.950 d. Bucket Faktor ( bf ) =

    e. Corection Faktor ( CF ) e. Corection Faktor ( CF )

    Machine Availability ( ma ) = 0.950 Machine Availability ( ma ) =

    Time Efficiency ( te ) = 0.950 Time Efficiency ( te ) =

    Operator Skill ( os ) = 0.900 Operator Skill ( os ) =

    Eff. Kerja = ma x te x os Eff. Kerja =

    = 0.812 =

    ( JP ) = ( JP ) =

    = 26.192 Bucket =

    = 26.000 Bucket =

    f. Cycle Time Exsavator ( CT ) = 22.000 s f. Cycle Time Exsavator ( CT ) =

    ( wm ) = ------------------------------ ( wm ) =

    = 9.604 menit =

    g. Kecepatan mobil muatan = 45.000 Km / Jam g. Kecepatan mobil muatan =

    = 0.750 Km / menit =

    ( wam ) = ( wam ) =

    = 6.667 menit =

    ( wd ) = 1.500 menit ( wd ) =

    h. Kecepatan mobil kosong = 55.000 Km / jam h. Kecepatan mobil kosong =

    = 0.917 Km / menit =

    ( wak ) = ( wak ) =

    = 5.455 menit =( wtm ) = 1.000 menit ( wtm ) =

    = =

    = 24.225 menit =

    menit

    = =

    menit

    = 2.522 unit =

    = 3.000 unit =

    menit

    = =

    menit

    = 2.477 Rit / jam / 1 unit =

    = =

    = 6.248 == =

    = 49.536 Ton/Jam/1 unit =

    = 124.953 Ton / jam =

    = 38.105 Bcm / Jam =

    Waktu angkut muatan --------------------------------

    Exsavator PC - 200

    Dump Truck

    Jumlah Pengisian

    BC ( ton ) x bf x CF

    VC

    ----------------------------

    Kapasitas Produksi

    CT

    Matrik Plan Batubara

    Jarak Tambang - Stockpile

    5

    Jarak Tambang - Stockpile

    Waktu muat

    JP x CT

    60.000

    -----------------------------

    BC x bf x 3600 x CF

    Kecepatan mobil kosong

    Waktu tunggu muatan

    Cycle Time 1 Rit / 1 unit wm + wam + wd + wak + wtm

    Kecepatan mobil muatan

    Waktu Dumping + atur posisi

    Waktu angkut kosong --------------------------------

    Jarak Stockpile - Tambang

    60.000

    Cycle Time 1 Rit / 1 unit

    Keserasian Unit -----------------------------------

    Cycle Time 1 Rit / 1 unit

    Waktu Muat ( wm )

    Produktivitas 1 unit VC x Jumlah Rit / jam

    Total Ritase Jlh Unit x Jml Rit / jam / 1 unit

    Dalam 1 jam / 1 Unit ---------------------------------

    Kapasitas Produksi

    Matrik Plan B

    Jarak Tambang

    5

    Exsavator P

    Waktu muat

    Dump Tru

    Jumlah Pengisian

    Waktu Dumping + atur posisi

    Waktu angkut kosong

    Waktu angkut muatan

    Keserasian Unit

    Waktu tunggu muatan

    Cycle Time 1 Rit / 1 unit

    Total Ritase

    Produktivitas 1 unit

    Dalam 1 jam / 1 Unit

  • 7/30/2019 Formula_perhitungan Cos Produksi

    4/10

    Km

    a Bucket Capacity ( BC ) = 0.950 Lcm a Bucket Capacity

    b Bucket Faktor ( bf ) = 0.900 b Bucket Faktor

    c. Cycle Time ( CT ) = 22.000 s c. Cycle Time

    d. Corection Factor ( CF ) d. Corection Factor

    Machine Availability ( ma ) = 0.950 Machine Availability

    Time Efficiency ( te ) = 0.950 Time Efficiency

    Operator Skill ( os ) = 0.900 Operator Skill

    Eff. Kerja = ma x te x os Eff. Kerja

    = 0.812

    e. Swelling Factor ( sf ) = 0.350 Lempung e. Swelling Factor

    =

    Vl = 113.641 Lcm / Jam

    1 x Vl

    Vb = ---------------

    1 + sf

    = 84.179 Bcm / Jam

    Ton = Vb x 1.25

    = 105.223 Ton / Jam

    a. Vessel Capacity ( VC ) = 5.250 Lcm a. Vessel Capacity

    b. Bucket Capacity ( BC ) = 0.950 Lcm b. Bucket Capacity

    c. Swelling faktor ( sf ) = 0.350 Lempung c. Swelling faktor

    Vl = BC

    = 0.950 Lcm

    1 x Vl

    Vb = ---------------

    1+ sf

    = 0.704 Bcm

    Ton = Vb x 1.25

    = 0.880 Ton

    d. Bucket Faktor ( bf ) = 0.900 d. Bucket Faktor

    e. Corection Faktor ( CF ) e. Corection Faktor

    Machine Availability ( ma ) = 0.950 Machine Availability

    Time Efficiency ( te ) = 0.950 Time Efficiency

    Operator Skill ( os ) = 0.900 Operator Skill

    Eff. Kerja = ma x te x os Eff. Kerja

    = 0.812

    ( JP ) =

    = 7.560 Bucket

    = 8.000 Bucket

    f. Cycle Time Exsavator ( CT ) = 22.000 s f. Cycle Time Exsavator

    ( wm ) = ------------------------------

    = 2.772 menit

    g. Kecepatan mobil muatan = 15.000 Km / Jam g. Kecepatan mobil muatan

    = 0.250 Km / menit

    ( wam ) =

    = 1.200 menit

    ( wd ) = 1.500 menit

    h. Kecepatan mobil kosong = 30.000 Km / jam h. Kecepatan mobil kosong

    = 0.500 Km / menit

    ( wak ) =

    = 0.600 menit

    ( wtm ) = 1.000 menit

    =

    = 7.072 menit

    menit

    =

    menit

    = 2.551 unit

    = 3.000 unit

    menit

    =

    menit

    Matrik Plan Batubara

    Jarak Tambang - Disposal

    0.3

    Exsavator PC - 200

    BC x bf x 3600 x CF

    Kapasitas Produksi ----------------------------- Kapasitas Produksi

    CT

    Dump Truck

    VC

    Jumlah Pengisian ---------------------------- Jumlah Pengisian

    BC ( Lcm ) x bf x CF

    JP x CT

    Jarak Tambang - Stockpile

    Waktu muat Waktu muat

    60.000

    Kecepatan mobil muatan

    Waktu angkut muatan -------------------------------- Waktu angkut muatan

    Waktu Dumping + atur posisi Waktu Dumping + atur posisi

    Jarak Stockpile - Tambang

    Waktu angkut kosong -------------------------------- Waktu angkut kosong

    Kecepatan mobil kosong

    Waktu tunggu muatan Waktu tunggu muatan

    Cycle Time 1 Rit / 1 unit

    Cycle Time 1 Rit / 1 unit wm + wam + wd + wak + wtm Cycle Time 1 Rit / 1 unit

    Waktu Muat ( wm )

    Keserasian Unit ----------------------------------- Keserasian Unit

    60.000

    Dalam 1 jam / 1 Unit --------------------------------- Dalam 1 jam / 1 Unit

    Cycle Time 1 Rit / 1 unit

  • 7/30/2019 Formula_perhitungan Cos Produksi

    5/10

    12,000.000IDR

    9,500.000IDR

    0.006IDR

    NUMBERS SKILL STATUS BASIC OT HM UNIT PREMI

    1 PC 400 EX - 001 0 operator hire 1,250,000.000IDR -IDR 0.000 -IDR

    2 PC 400 EX - 002 0 operator hire 1,250,000.000IDR -IDR 0.000 -IDR

    3 PC 300 EX - 003 2 operator hire 1,250,000.000IDR -IDR 168.162 2,017,942.500IDR

    2

    1 DT NISSAN CWB 520 / HINO DT - 001 0 driver hire 1,250,000.000IDR -IDR 0.000 -IDR

    2 DT NISSAN CWB 520 / HINO DT - 002 0 driver hire 1,250,000.000IDR -IDR 0.000 -IDR

    3 DT NISSAN CWB 520 / HINO DT - 003 0 driver hire 1,250,000.000IDR -IDR 0.000 -IDR

    4 DT NISSAN CWB 520 / HINO DT - 004 0 driver hire 1,250,000.000IDR -IDR 0.000 -IDR

    5 DT NISSAN CWB 520 / HINO DT - 005 0 driver hire 1,250,000.000IDR -IDR 0.000 -IDR

    6 DT NISSAN CWB 520 / HINO DT - 006 0 driver hire 1,250,000.000IDR -IDR 0.000 -IDR

    7 DT NISSAN CWB 520 / HINO DT - 007 0 driver hire 1,250,000.000IDR -IDR 0.000 -IDR 8 DT NISSAN CWB 520 / HINO DT - 008 0 driver hire 1,250,000.000IDR -IDR 0.000 -IDR

    9 DT NISSAN CWB 520 / HINO DT - 009 0 driver hire 1,250,000.000IDR -IDR 0.000 -IDR

    10 DT NISSAN CWB 520 / HINO DT - 010 0 driver hire 1,250,000.000IDR -IDR 0.000 -IDR

    11 DT NISSAN CWB 520 / HINO DT - 011 0 driver hire 1,250,000.000IDR -IDR 0.000 -IDR

    12 DT NISSAN CWB 520 / HINO DT - 012 0 driver hire 1,250,000.000IDR -IDR 0.000 -IDR

    13 DT NISSAN CWB 520 / HINO DT - 013 0 driver hire 1,250,000.000IDR -IDR 0.000 -IDR

    14 DT NISSAN CWB 520 / HINO DT - 014 0 driver hire 1,250,000.000IDR -IDR 0.000 -IDR

    15 DT NISSAN CWB 520 / HINO DT - 015 0 driver hire 1,250,000.000IDR -IDR 0.000 -IDR

    16 DT NISSAN CWB 520 / HINO DT - 016 0 driver hire 1,250,000.000IDR -IDR 0.000 -IDR

    17 DT NISSAN CWB 520 / HINO DT - 017 0 driver hire 1,250,000.000IDR -IDR 0.000 -IDR

    18 DT NISSAN CWB 520 / HINO DT - 018 0 driver hire 1,250,000.000IDR -IDR 0.000 -IDR

    19 DT NISSAN CWB 520 / HINO DT - 019 0 driver hire 1,250,000.000IDR -IDR 0.000 -IDR

    20 DT NISSAN CWB 520 / HINO DT - 020 0 driver hire 1,250,000.000IDR -IDR 0.000 -IDR

    21 DT NISSAN CWB 520 / HINO DT - 021 0 driver hire 1,250,000.000IDR -IDR 0.000 -IDR 22 DT NISSAN CWB 520 / HINO DT - 022 2 driver hire 1,250,000.000IDR -IDR 166.392 1,580,721.625IDR

    23 DT NISSAN CWB 520 / HINO DT - 023 2 driver hire 1,250,000.000IDR -IDR 166.392 1,580,721.625IDR

    24 DT NISSAN CWB 520 / HINO DT - 024 2 driver hire 1,250,000.000IDR -IDR 164.622 1,563,905.438IDR

    25 DT NISSAN CWB 520 / HINO DT - 025 2 driver hire 1,250,000.000IDR -IDR 164.622 1,563,905.438IDR

    8

    1 D 155 A D - 001 0 operator hire 1,250,000.000IDR -IDR 0.000 -IDR

    2 D 155 A D - 002 0 operator hire 1,250,000.000IDR -IDR 0.000 -IDR

    3 D 85 E SS D - 003 2 operator hire 1,250,000.000IDR -IDR 161.081 1,932,976.500IDR

    2

    1 PC 200 EX - 004 2 operator hire 1,250,000.000IDR -IDR 28.322 339,864.000IDR

    2

    1 DT NISSAN CWA 540 / HINO DT - 027 2 driver hire 1,100,000.000IDR -IDR 24.782 235,426.625IDR

    2 DT NISSAN CWA 540 / HINO DT - 028 2 driver hire 1,100,000.000IDR -IDR 24.782 235,426.625IDR

    3 DT NISSAN CWA 540 / HINO DT - 029 2 driver hire 1,100,000.000IDR -IDR 23.012 218,610.438IDR

    4 DT NISSAN CWA 540 / HINO DT - 030 0 driver hire 1,100,000.000IDR -IDR 0.000 -IDR

    5 DT NISSAN CWA 540 / HINO DT - 031 0 driver hire 1,100,000.000IDR -IDR 0.000 -IDR

    6

    1 D 85 E SS D - 004 2 operator hire 1,250,000.000IDR -IDR 17.701 212,415.000IDR

    2 PC 200 EX - 005 2 operator hire 1,250,000.000IDR -IDR 130.989 1,571,871.000IDR

    3 PC 200 EX - 006 0 operator hire 1,250,000.000IDR -IDR 0.000 -IDR

    4 PC 200 EX - 007 0 operator hire 1,250,000.000IDR -IDR 0.000 -IDR

    5 Motor Greder 705 A GD - 01 2 operator hire 1,250,000.000IDR -IDR 150.461 1,805,527.500IDR

    6

    1 Water Pump 6' inlet Pump - 001 2 Mech hire 2,500,000.000IDR -IDR 230.116 -IDR

    2 Water Pump 6' inlet Pump - 002 0 ass. mech hire 1,600,000.000IDR -IDR 0.000 -IDR

    3 Water Pump 6' inlet Pump - 003 0 ass. mech hire 1,600,000.000IDR -IDR 0.000 -IDR

    4 Water Pump 3' inlet Pump - 004 2 ass. mech hire 1,600,000.000IDR -IDR 230.116 -IDR

    5 Fuel Truck 5000 lt FT - 001 0 driver hire 1,800,000.000IDR -IDR 0.000 -IDR

    6 Fuel Truck 5000 lt FT - 002 0 driver hire 1,800,000.000IDR -IDR 0.000 -IDR

    7 Water Truck 5000 lt WT - 001 0 driver hire 1,800,000.000IDR -IDR 0.000 -IDR

    8 Water Truck 5000 lt WT - 002 0 driver hire 1,800,000.000IDR -IDR 0.000 -IDR 9 Lighting Tower LT - 001 1 Mech hire 2,500,000.000IDR -IDR 194.714 -IDR

    10 Lighting Tower LT - 002 1 ass. mech hire 1,600,000.000IDR -IDR 194.714 -IDR

    11 Lighting Tower LT - 003 0 ass. mech hire 1,600,000.000IDR -IDR 0.000 -IDR

    12 Lighting Tower LT - 004 0 ass. mech hire -IDR -IDR 0.000 -IDR

    13 Lighting Tower LT - 005 0 ass. mech hire -IDR -IDR 0.000 -IDR

    14 Lighting Tower LT - 006 0 ass. mech hire -IDR -IDR 0.000 -IDR

    15 Genset 100 KW G - 001 1 Mech hire 2,500,000.000IDR -IDR 177.013 -IDR

    16 G t 100 KW G 002 0 h hi 1 600 000 000IDR IDR 0 000 IDR

    UNIT SUPPORTING

    HAULING COAL

    Sub Total

    UNIT GENERAL

    Sub Total

    DOZING & RIPPING

    Sub Total

    LOADING COAL

    Sub Total

    Sub Total

    REMUNERATION

    LOADING OB

    Sub Total

    EMPLOYEE

    PREMI OPERATOR ALAT BERAT / JAM

    NO UNIT CODE

    HAULING OB

    PREMI DRIVER / JAM

    OVERTIME

  • 7/30/2019 Formula_perhitungan Cos Produksi

    6/10

    12

    1 Project Manager PM 1 Pms hire 12,000,000.000IDR -IDR 0.000 -IDR

    2 HRD Superintendent HS 1 Pms hire 8,500,000.000IDR -IDR 0.000 -IDR

    3 Prod Superintendent SPT 0 Pms hire 8,000,000.000IDR -IDR 0.000 -IDR

    4 Prod Supervisor SPV 2 Pms hire 5,500,000.000IDR -IDR 0.000 -IDR

    5 Prod Foreman FM 2 Pms hire 3,000,000.000IDR -IDR 0.000 -IDR

    6 Prod Admin ADM 2 Pms hire 2,750,000.000IDR -IDR 0.000 -IDR

    7 Mine Plan MP 1 Pms hire 7,500,000.000IDR -IDR 0.000 -IDR

    8 Senior Geologist SG 0 Pms hire 7,000,000.000IDR -IDR 0.000 -IDR

    9 Geologist Geos 1 Pms hire 4,500,000.000IDR -IDR 0.000 -IDR

    10 Senior Surveyor SS 0 Pms hire 5,500,000.000IDR -IDR 0.000 -IDR

    11 Surveyor Svy 1 Pms hire 4,250,000.000IDR -IDR 0.000 -IDR

    12 Helper Surveyor HSvy 0 Local hire 1,500,000.000IDR -IDR 0.000 -IDR

    13 Quality Controll QC 0 Pms hire 6,500,000.000IDR -IDR 0.000 -IDR

    14 Safety Officer SO 3 Pms hire 3,500,000.000IDR -IDR 0.000 -IDR

    15 Logistic Log 2 Pms / Local hire 3,750,000.000IDR -IDR 0.000 -IDR

    16 Mainhaul MH 4 Local hire 2,750,000.000IDR -IDR 0.000 -IDR

    17 Checker OB ChOB 2 Local hire 1,500,000.000IDR -IDR 0.000 -IDR

    18 Checker Hauling ChB 2 Local hire 1,500,000.000IDR -IDR 0.000 -IDR

    19 Dumpman DM 8 Local hire 1,500,000.000IDR -IDR 0.000 -IDR

    20 Trafic man TM 4 Local hire 1,500,000.000IDR -IDR 0.000 -IDR

    21 Security Officer SEO 8 Local hire 1,750,000.000IDR -IDR 0.000 -IDR

    44

    82Total Employee

    Sub Total

    MIDDLE UP STAFF & LOCAL

    Sub Total

  • 7/30/2019 Formula_perhitungan Cos Produksi

    7/10

    $ Rp $ Rp

    1 Penjualan Batubara 55.000$ 385,000.000$ 3,657,500,000.000Rp

    2 Biaya Operational Tambang 170,044.723$ 1,615,424,866.125Rp

    3 Biaya Haul Road 0.750$ 5,250.000$ 49,875,000.000Rp4 Biaya Operational Stockpile 2.500$ 17,500.000$ 166,250,000.000Rp

    5 Biaya Pembebasan Lahan 1.500$ 10,500.000$ 99,750,000.000Rp

    6 Biaya Perijinan 0.250$ 1,750.000$ 16,625,000.000Rp

    7 Tax 10 % 5.500$ 38,500.000$ 365,750,000.000Rp

    8 Fee Royalti 8.000$ 56,000.000$ 532,000,000.000Rp

    9 Comonity Development 0.500$ 3,500.000$ 33,250,000.000Rp

    10 Mine Management Service -$ -$ -Rp

    303,044.723$ 2,878,924,866.125Rp

    11 Overhead Cost 5.000% 15,152.236$ 143,946,243.306Rp

    318,196.959$ 3,022,871,109.431Rp

    KEUNTUNGAN 66,803.041$

    NO KETERANGANESTIMATED (

    per Ton )PEMASUKAN

    634,628,890.569Rp

    Total Pengeluaran

    BIAYA INVESTASI

    GBEJOB SITE - PPU

    Total Biaya

    9,500.000Rp

    Ton

    SR

    PENGELUARAN

    1.000$

    BIAYA

    7000.000

    53846.154

    1

    Bcm

    10

    COAL

    OB

  • 7/30/2019 Formula_perhitungan Cos Produksi

    8/10

    53846.1538 Bcm

    7000 MT

    1 10

    Lt / jam Harga / lt Biaya Harga

    1 PC 400 EX - 001 0.000 233.928 0 0 7,200.00IDR -IDR IDR

    2 PC 400 EX - 002 0.000 233.928 0 0 7,200.00IDR -IDR IDR

    3 PC 300 EX - 003 336.324 159.496 53642.4151 32 7,200.00IDR 77,488,992.000IDR IDR

    32.000

    336.324 627.352 53642.415 77,488,992.000IDR

    1 DT NISSAN CWB 520 / HINO DT - 001 0.000 44.046 0.000 0 7,200.00IDR -IDR IDR

    2 DT NISSAN CWB 520 / HINO DT - 002 0.000 44.046 0.000 0 7,200.00IDR -IDR IDR

    3 DT NISSAN CWB 520 / HINO DT - 003 0.000 44.046 0.000 0 7,200.00IDR -IDR IDR

    4 DT NISSAN CWB 520 / HINO DT - 004 0.000 44.046 0.000 0 7,200.00IDR -IDR IDR

    5 DT NISSAN CWB 520 / HINO DT - 005 0.000 44.046 0.000 0 7,200.00IDR -IDR IDR 6 DT NISSAN CWB 520 / HINO DT - 006 0.000 44.046 0.000 0 7,200.00IDR -IDR IDR

    7 DT NISSAN CWB 520 / HINO DT - 007 0.000 44.046 0.000 0 7,200.00IDR -IDR IDR

    8 DT NISSAN CWB 520 / HINO DT - 008 0.000 44.046 0.000 0 7,200.00IDR -IDR IDR

    9 DT NISSAN CWB 520 / HINO DT - 009 0.000 44.046 0.000 0 7,200.00IDR -IDR IDR

    10 DT NISSAN CWB 520 / HINO DT - 010 0.000 44.046 0.000 0 7,200.00IDR -IDR IDR

    11 DT NISSAN CWB 520 / HINO DT - 011 0.000 44.046 0.000 0 7,200.00IDR -IDR IDR

    12 DT NISSAN CWB 520 / HINO DT - 012 0.000 44.046 0.000 0 7,200.00IDR -IDR IDR

    13 DT NISSAN CWB 520 / HINO DT - 013 0.000 44.046 0.000 0 7,200.00IDR -IDR IDR

    14 DT NISSAN CWB 520 / HINO DT - 014 0.000 44.046 0.000 0 7,200.00IDR -IDR IDR

    15 DT NISSAN CWB 520 / HINO DT - 015 0.000 44.046 0.000 0 7,200.00IDR -IDR IDR

    16 DT NISSAN CWB 520 / HINO DT - 016 0.000 44.046 0.000 0 7,200.00IDR -IDR IDR

    17 DT NISSAN CWB 520 / HINO DT - 017 0.000 44.046 0.000 0 7,200.00IDR -IDR IDR

    18 DT NISSAN CWB 520 / HINO DT - 018 0.000 44.046 0.000 0 7,200.00IDR -IDR IDR

    19 DT NISSAN CWB 520 / HINO DT - 019 0.000 40.489 0.000 0 7,200.00IDR -IDR IDR

    20 DT NISSAN CWB 520 / HINO DT - 020 0.000 40.489 0.000 0 7,200.00IDR -IDR IDR

    21 DT NISSAN CWB 520 / HINO DT - 021 0.000 40.489 0.000 0 7,200.00IDR -IDR IDR

    22 DT NISSAN CWB 520 / HINO DT - 022 332.784 40.489 13473.940 13 7,200.00IDR 31,148,535.600IDR IDR

    23 DT NISSAN CWB 520 / HINO DT - 023 332.784 40.489 13473.940 13 7,200.00IDR 31,148,535.600IDR IDR

    24 DT NISSAN CWB 520 / HINO DT - 024 329.243 40.489 13330.600 13 7,200.00IDR 30,817,168.200IDR IDR

    25 DT NISSAN CWB 520 / HINO DT - 025 329.243 40.489 13330.600 13 7,200.00IDR 30,817,168.200IDR IDR

    13

    1324.054 1076.253 53609.0797 123,931,407.600IDR

    1 D 155 A D - 001 0.000 259.259 0 0 7,200.00IDR -IDR IDR

    2 D 155 A D - 002 0.000 259.259 0 0 7,200.00IDR -IDR IDR

    3 D 85 E SS D - 003 322.163 166.667 53693.7917 30 7,200.00IDR 69,587,154.000IDR IDR

    10.000

    322.163 685.185 53693.792 69,587,154.000IDR

    1 PC 200 EX - 004 56.644 124.953 7077.81866 22 7,200.00IDR 8,972,409.600IDR IDR

    56.644 124.953 7077.81866 8,972,409.600IDR

    1 DT NISSAN CWA 540 / HINO DT - 027 49.564 49.536 2455.173 13 7,200.00IDR 4,639,143.600IDR IDR

    2 DT NISSAN CWA 540 / HINO DT - 028 49.564 49.536 2455.173 13 7,200.00IDR 4,639,143.600IDR IDR

    3 DT NISSAN CWA 540 / HINO DT - 029 46.023 49.536 2279.804 13 7,200.00IDR 4,307,776.200IDR IDR

    4 DT NISSAN CWA 540 / HINO DT - 030 0.000 49.536 0.000 0 7,200.00IDR -IDR IDR

    5 DT NISSAN CWA 540 / HINO DT - 031 0.000 49.536 0.000 0 7,200.00IDR -IDR IDR

    13

    145.150 247.680 7190.15009 13,586,063.400IDR

    1 D 85 E SS D - 004 35.403 30 7,200.00IDR 7,646,940.000IDR IDR

    2 PC 200 EX - 005 261.979 22 7,200.00IDR 41,497,394.400IDR IDR

    3 PC 200 EX - 006 0.000 0 7,200.00IDR -IDR IDR

    4 PC 200 EX - 007 0.000 0 7,200.00IDR -IDR IDR

    5 Motor Greder 705 A GD - 01 300.921 23 7,200.00IDR 49,832,559.000IDR IDR

    25

    598.302 98,976,893.400IDR

    1 Water Pump 6' inlet Pump - 001 230.116 10 7,200.00IDR 16,568,370.000IDR IDR

    2 Water Pump 6' inlet Pump - 002 0.000 0 7,200.00IDR -IDR IDR 3 Water Pump 6' inlet Pump - 003 0.000 0 7,200.00IDR -IDR IDR

    4 Water Pump 3' inlet Pump - 004 230.116 5 7,200.00IDR 8,284,185.000IDR IDR

    5 Fuel Truck 5000 lt FT - 001 0.000 0 7,200.00IDR -IDR

    6 Fuel Truck 5000 lt FT - 002 0.000 0 7,200.00IDR -IDR

    7 Water Truck 5000 lt WT - 001 0.000 0 7,200.00IDR -IDR

    8 Water Truck 5000 lt WT - 002 0.000 0 7,200.00IDR -IDR

    9 Lighting Tower LT - 001 194.714 5 7,200.00IDR 7,009,695.000IDR

    COST OPERASIONAL PRUDUKSIGBE

    JOB - SITE PPU

    Sub Total 1246.168 IDR

    Sub Total 3221.628 IDR

    Sub Total 10762.360 IDR

    Hauling OB

    Loading Coal

    Sub Total 17212.696 IDR

    Dozing & Ripping

    TARGET PRODUKSI OB

    TARGET PRODUKSI COAL

    SR

    BAHAN BAKAR SOLARProduksiBcm

    NO

    Hauling Coal

    Sub Total 1886.953 IDR

    UNIT KODE Jam kerja Prod'tyBcm/jam

    Loading OB

    Unit Supporting

    Unit General

    Sub Total 14957.556 IDR

  • 7/30/2019 Formula_perhitungan Cos Produksi

    9/10

    1 PERIODE PRODUKSI ( HARI KERJA ) : 30

    2 TARGET OVERBURDENT ( OB ) : 53846.1538

    3 TARGET COAL : 7000

    4 JUMLAH JAM KERJA : 600

    5 JARAK PIT - STOCKPILE : 0.3

    6 Number of Day : = 30

    Number of Holiday : = 0MOHH : 600

    7 Jumlah yang tersedia dalam satu bulan

    Reguler : 21 X 20 = 420

    Friday : 5 X 19 = 95

    Sunday : 4 X 20 = 80

    = 595

    8 Rain & Slippery : = 25

    9 Efisiensi waktu : = 95

    10 Effisiensi jam kerja : 70 X 595 = 416.500

    11 Effective working day : 70 X 30 = 21.000

    ( % ) ( Jam ) ( % ) ( Jam ) ( % ) ( Jam )

    1 PC 400 EX - 001 85 354.025 10 41.650 5 20.825

    2 PC 400 EX - 002 85 354.025 10 41.650 5 20.825

    3 PC 300 EX - 003 85 354.025 10 41.650 5 20.825

    1 DT NISSAN CWB 520 / HINO DT - 001 85 354.025 10 35.403 5 17.701

    2 DT NISSAN CWB 520 / HINO DT - 002 85 354.025 10 35.403 5 17.701

    3 DT NISSAN CWB 520 / HINO DT - 003 85 354.025 10 35.403 5 17.701

    4 DT NISSAN CWB 520 / HINO DT - 004 85 354.025 10 35.403 5 17.7015 DT NISSAN CWB 520 / HINO DT - 005 85 354.025 10 35.403 5 17.701

    6 DT NISSAN CWB 520 / HINO DT - 006 85 354.025 10 35.403 5 17.701

    7 DT NISSAN CWB 520 / HINO DT - 007 85 354.025 10 35.403 5 17.701

    8 DT NISSAN CWB 520 / HINO DT - 008 85 354.025 10 35.403 5 17.701

    9 DT NISSAN CWB 520 / HINO DT - 009 85 354.025 10 35.403 5 17.701

    10 DT NISSAN CWB 520 / HINO DT - 010 85 354.025 10 35.403 5 17.701

    11 DT NISSAN CWB 520 / HINO DT - 011 85 354.025 10 35.403 5 17.701

    12 DT NISSAN CWB 520 / HINO DT - 012 85 354.025 10 35.403 5 17.701

    13 DT NISSAN CWB 520 / HINO DT - 013 85 354.025 10 35.403 5 17.701

    14 DT NISSAN CWB 520 / HINO DT - 014 85 354.025 10 35.403 5 17.701

    15 DT NISSAN CWB 520 / HINO DT - 015 85 354.025 10 35.403 5 17.701

    16 DT NISSAN CWB 520 / HINO DT - 016 85 354.025 10 35.403 5 17.701

    17 DT NISSAN CWB 520 / HINO DT - 017 85 354.025 10 35.403 5 17.701

    18 DT NISSAN CWB 520 / HINO DT - 018 85 354.025 10 35.403 5 17.701

    19 DT NISSAN CWB 520 / HINO DT - 019 85 354.025 10 35.403 5 17.701

    20 DT NISSAN CWB 520 / HINO DT - 020 85 354.025 10 35.403 5 17.701

    21 DT NISSAN CWB 520 / HINO DT - 021 85 354.025 10 35.403 5 17.701

    22 DT NISSAN CWB 520 / HINO DT - 022 85 354.025 10 35.403 5 17.701

    23 DT NISSAN CWB 520 / HINO DT - 023 85 354.025 10 35.403 5 17.701

    24 DT NISSAN CWB 520 / HINO DT - 024 85 354.025 10 35.403 5 17.701

    25 DT NISSAN CWB 520 / HINO DT - 025 85 354.025 10 35.403 5 17.701

    1 D 155 A D - 001 85 354.025 10 35.403 5 17.701

    2 D 155 A D - 002 85 354.025 10 35.403 5 17.701

    3 D 85 E SS D - 003 85 354.025 10 35.403 5 17.701

    Note :

    Shift Siang

    Jam Kerja 10 jam / hari Jam : 07.00 - 18.00 WITA

    Jam Istirahat 1 jam / hari Jam : 12.00 - 13.00 WITA

    PERENCANAAN ALAT BERAT UNTUK

    NO UNIT CODE MA TARGET BREAK DOWN STANDBY

    UNIT LOADI

    UNIT HAULI

    UNIT DOZING & R

  • 7/30/2019 Formula_perhitungan Cos Produksi

    10/10

    1 PERIODE PRODUKSI ( HARI KERJA ) : 30

    2 TARGET OVERBURDENT ( OB ) : 53846.1538

    3 TARGET COAL : 7000

    4 JUMLAH JAM KERJA : 600

    5 JARAK PIT - STOCKPILE : 5

    6 Number of Day : = 30

    Number of Holiday : = 0MOHH : 600

    7 Jumlah yang tersedia dalam satu bulan

    Reguler : 21 X 20 = 420

    Friday : 5 X 19 = 95

    Sunday : 4 X 20 = 80

    = 595

    8 Rain & Slippery : = 25

    9 Efisiensi waktu : = 95

    10 Effisiensi jam kerja : 70 X 595 = 416.500

    11 Effective working day : 70 X 30 = 21.000

    ( % ) ( Jam ) ( % ) ( Jam ) ( % )

    1 PC 200 EX - 004 85 354.025 10 41.650 5

    1 DT NISSAN CWA 540 / HINO DT - 027 85 354.025 10 35.403 5

    2 DT NISSAN CWA 540 / HINO DT - 028 85 354.025 10 35.403 5

    3 DT NISSAN CWA 540 / HINO DT - 029 85 354.025 10 35.403 5

    4 DT NISSAN CWA 540 / HINO DT - 030 85 354.025 10 35.403 5

    5 DT NISSAN CWA 540 / HINO DT - 031 85 354.025 10 35.403 5

    1 D 85 E SS D - 004 85 354.025 10 35.403 5

    2 PC 200 EX - 005 85 354.025 10 35.403 5

    3 PC 200 EX - 006 85 354.025 10 35.403 5

    4 PC 200 EX - 007 85 354.025 10 35.403 5

    5 Motor Greder 705 A GD - 01 85 354.025 10 35.403 5

    1 Water Pump 6' inlet Pump - 001 85 354.025 10 35.403 5

    2 Water Pump 6' inlet Pump - 002 85 354.025 10 35.403 5

    3 Water Pump 6' inlet Pump - 003 85 354.025 10 35.403 5

    4 Water Pump 3' inlet Pump - 004 85 354.025 10 35.403 5

    5 Fuel Truck 5000 lt FT - 001 85 354.025 10 35.403 5

    6 Fuel Truck 5000 lt FT - 002 85 354.025 10 35.403 5

    7 Water Truck 5000 lt WT - 001 85 354.025 10 35.403 5

    8 Water Truck 5000 lt WT - 002 85 354.025 10 35.403 5

    9 Lighting Tower LT - 001 85 354.025 10 35.403 5

    10 Lighting Tower LT - 002 85 354.025 10 35.403 5

    11 Lighting Tower LT - 003 85 354.025 10 35.403 5

    12 Lighting Tower LT - 004 85 354.025 10 35.403 5

    13 Lighting Tower LT - 005 85 354.025 10 35.403 5

    14 Lighting Tower LT - 006 85 354.025 10 35.403 5

    15 Genset 100 KW G - 001 85 354.025 10 35.403 5

    16 Genset 100 KW G - 002 85 354.025 10 35.403 5

    17 Genset 50 KW G - 003 85 354.025 10 35.403 5

    18 Genset 50 KW G - 004 85 354.025 10 35.403 5

    19 Genset 10 KW G - 005 85 354.025 10 35.403 5

    20 Bus Karyawan BK - 001

    21 Bus Karyawan BK - 002

    22 Bus Karyawan BK - 003

    23 Total Station TS - 001

    24 Total Station TS - 002

    25 Tangki Solar 20 ton TSo - 001

    26 Tangki Solar 10 ton Tso - 002

    27 Tangki Solar 10 ton Tso - 003

    28 Light Vehicle 4 x 4 LV - 001

    29 Light Vehicle 4 x 4 LV - 002

    30 Light Vehicle 4 x 4 LV - 003

    31 Light Vehicle 4 x 4 LV - 004

    32 Light Vehicle 4 x 4 LV - 005

    Note :Shift Siang

    Jam Kerja 20 jam / hari Jam : 07.00 - 18.00

    Jam Istirahat 2 jam / hari Jam : 12.00 - 13.00

    NO UNIT CODE

    PERENCANAAN ALAT BERAT UN

    UNIT LOAD

    UNIT HAUL

    UNIT GENER

    UNIT SUPPOR

    MA TARGET BREAK DOWN STAN