Professional Documents
Culture Documents
General Assumptions: Material Properties Overburden Insitu Density Fuel Oil (Solar) Density
General Assumptions: Material Properties Overburden Insitu Density Fuel Oil (Solar) Density
MATERIAL PROPERTIES
OVERBURDEN
INSITU DENSITY
FUEL OIL ( SOLAR )
DENSITY
BENCH PROPERTIES
SINGLE SLOPE
HEIGHT
ANGLE
OVERALL SLOPE
HEIGHT
ANGLE
WORKING HOUR
MUSIM HUJAN
OKTOBER-APRIL
MUSIM KEMARAU
MEI-SEPTEMBER
Jumlah Hari/Bulan
Hari Libur Resmi
Hari Efektif/Bulan
Shift/Hari
Durasi/shift
Durasi efektif/bulan
Hari Peledakan/tahun
NAME SYMBOL
SPACING S
DEPTH OF DRILLHOLE H
STEMMING T
SUBDRILL J
BURDEN B
KS S/B
KH H/B
KT T/B
KJ J/B
POWDER FACTOR KG/BCM
S = SPACING
H = DEPTH OF DRILLHOLE
T = STEMMING
J = SUBDRILL
B = BURDEN
SG = 0.82
(tonnes/bcm) 2.5
(kg/l) 0.85
(m) 10
(degree) 65
(m) 80
(degree) 45
(month) 7
(month) 5
30
4
26
1
10
260
130
$ 1 = Rp. 10000
METER
7
11.5
5
1.5
5
1.4
2.3
1
0.3
0.42
)
COAL PRODUCTION
BLASTING MATERIAL
ATERIAL
POLA PELEDAKAN
Kolom 1 2 3 4 5 6
Baris
1 25 50 75 100 125 150
2 201 226 251 276 301 326
3 377 402 427 452 477 502
4 553 578 603 628 653 678
5 729 754 779 804 829 854
6 905 930 955 980 1005 1030
7 1081 1106 1131 1156 1181 1206
8 1257 1282 1307 1332 1357 1382
9 1433 1458 1483 1508 1533 1558
10 1609 1634 1659 1684 1709 1734
HANYA 2 LUBANG TEMBAK YANG MELEDAK BERSAMAAN
7 8 9 10
NUMBER OF HOLE
Unit YEAR 1 YEAR 2 YEAR 3
Blasting Material bcm 625000 1500000 3000000
Burden m 5 5 5
Spacing m 7.5 7 7
Bench heigth m 10 10 10
Subdrill m 1.5 1.5 1.5
Hole Depth m 10 10 10
Number of hole m 16667 42857 85714
Year 1667 4286 8571
Month 139 357 714
Month (kemarau) 333 857 1714
Day 5 14 27
Day (kemarau) 13 33 66
108 per 9 hari 116 per 4 hari 114 per 2 hari
SCHEDULE (kemarau) (kemarau) (kemarau)
Blasting Equipment
Item Requirement Unit YEAR 1 YEAR 2 YEAR 3
Booster piece 1667 4286 8571
ANFO kg 331250 795000 1590000
Inhole line piece 1667 4286 8571
Nonel line m 29167 75000 150000
7.5
Blasting Cost
Cost USD YEAR 1 YEAR 2 YEAR 3
Booster 5/pc 8,333.33 21,428.57 42,857.14
ANFO
AN 600/kg 188,812.50 453,150.00 906,300.00
FO 0.5/l 9,742.65 23,382.35 46,764.71
Inhole line 5.5/pc 9,166.67 23,571.43 47,142.86
Nonel line 0.5/m 14,583.33 37,500.00 75,000.00
TOTAL 230638.480392157 559032.352941177 1118064.70588235
Jumlah Total
Jumlah Total
Jumlah Total
YEAR 8
6429
1192500
6429
112500
YEAR 8
6429
1192500
6429
112500
YEAR 8
1286
238500
1286
22500
YEAR 8
49
7950
49
865
YEAR 8
32,142.86
679,725.00
35,073.53
35,357.14
56,250.00
838548.529411765
10153462.745098
679,725.00
35,073.53
35,357.14
56,250.00
838548.529411765
$10,153,462.75
Rp101,534,627,450.98
YEAR 8
6,428.57
135,945.00
7,014.71
7,071.43
11,250.00
167709.705882353
YEAR 8
247.25
4,531.50
233.82
271.98
432.69
5717.2466063349
Tahun 1 Tahun 2
Jumlah hari peledakan jika dalam 1 hari diledakkan krg lebih 100 lubang tembak 8 3
Jumlah lubang tembak jika dalam 1 hari diledakkan krg lebih 100 lubang tembak 103 92
Jumlah lubang tembak 103/8 hari 92/3 hari
per bulan
Cost Harga(USD) Tahun 1
Booster 5/pc $1,667
ANFO
AN 600/Ton $37,564
FO 0.5/l $1,822
Inhole line 5.5/pc $1,833
Nonel line 0.5/m $2,083
TOTAL $44,968
per hari
Cost Harga(USD) Tahun 1
Booster 5/pc $69
ANFO
AN 600/Ton $1,565
FO 0.5/l $76
Inhole line 5.5/pc $76
Nonel line 0.5/m $87
TOTAL $1,874
Tahun 3 Tahun 4 Tahun 5 Tahun 6 Tahun 7 Tahun 8
3000000 5250000 6125000 4000000 4500000 2250000 27250000
375 375 375 375 375 375
8000 14000 16333 10667 12000 6000
1600 2800 3267 2133 2400 1200
62 108 126 82 92 46
2 1 1 1 1 2
123 108 126 82 92 92
123/2 hari 108/hari 126 / hari 82 / hari 92 / hari 92/ 2 hari
$9,803,203 $0.36
$1,960,641