RESUME PROJECT

PT. FET MINING INDONESIA

SINTANG

OVERBURDEN AND COAL HAULING

MEI 2014

ENGINEERING DEPARTMENT
OPERATION DIVISION

Page 1 of 10

PROJECT DESCRIPTION

No
Case

:
: Project Specification

Perencanaan UNIT Berdasarkan Project Target Over Burden ( OB ) dan Coal Hauling/Getting ( CH )
Unit Plann based on Overburden and Coal Hauling/Getting Project Target
Lokasi
: Sintang, Kalimantan Barat
Location
dengan data UNIT proyek sebagai berikut :
with Project unit data, below:
A.
1.
2.
3.
4.
5.
6.
7.
B.

Unit Proyek Over Burden ( OB )

Project Unit for Overburden
Luas Lahan
Wide Area
Stripping Ratio ( SR )
Deposit OB Terkira
Overburden Deposit
Target Produksi OB
Overburden Production Target
Excavator
Dump Truck
Dozer

3.
4.

Unit Proyek Coal Hauling ( CH )

Project Unit For Coal Hauling
Deposit Batubara
Coal Deposit
Target Produksi Coal
Coal Production Target
Excavator
Dump Truck

1.
2.
3.
4.

Unit Pendukung
Support Unit
Loader
Grader
Compactor
Light Vehicle

1.
2.

C.

:
:
:
:

2.000 Ha
1: 3
15.491.777,82 BCM
600.000 BCM/Month

:
:
:

9 Pcs
27 Pcs
5 Pcs

5.163.925,94 MT

:
:
:

:
:
:
:

200.000 MT/Month
5 Pcs
30 Pcs

2
3
2
5

Pcs
Pcs
Pcs
Pcs

Page 2 of 10

1. D A T A U M U M
GENERAL INFORMATION

JAM KERJA PROYEK (PROJECT WORK TIME)

a

Jam kerja

06.30 - 18.30 WITA

Work Hour

19.30 - 06.30 Central Indonesia Time

Jam kerja per shift

10,00 Jam / shift

Work hour per shift

c

Jam istirahat per shift

Jam hilang per shift

Hour/shift
1,00 Jam / shift

Break per shift

Hour/shift
1,00 Jam / shift

Loose time per shift

e

Jam kerja efektif/shift

Jumlah shift per hari

Hour/shift
8,00 Jam / shift

Effective work hour/shift

Hour/shift
2,00 shift / hari

Amount shift per day

g

shift/day

Jam kerja efektif/hari

16,00 Jam / hari

Effective work hour/day

h

Hari kerja efektif/bulan

Jam kerja efektif/bulan

Jam kerja efektif/tahun

hour/day
24,00 Hari / bulan

Effective work days per month

day/month
384,00 Jam / bulan

Effective work hour/month

Hour/month
4608,00 Jam / tahun

Effective work hour/year

Hour/year
DATA PROYEK (PROJECT INFORMATION )

JENIS PEKERJAAN :

Over Burden ( OB ) Removal and Coal Hauling

Work Type:
b

UMUR PROYEK

Tahun/Year

Bulan/Month

Project Lifetime
c

TARGET PRODUKSI :

Overburden

Production Target

540.000 BCM/Mth

Sub Soil/Top Soil

Coal

60.000 LCM/Mth
200.000 MT/Mth

KONDISI LOKASI/ LOCATED CONDITION :

a

JARAK TEMPUH/ TRAVELLED DISTANCE

Disposal OB :
Mine - Port :

KONDISI JALAN/ROAD CONDITION

JUMLAH SIMPANGAN/AMOUNT OF CROSSROAD

N/A

JUMLAH SUNGAI & JEMBATAN/AMOUNT OF RIVER & BRIDGE

N/A

300 Meter
17.000 Meter

Km 0-17 from port to the mine using road with good maintenace

d
e

CUACA/WEATHER
- Musim panas/summer

Dust

- Musim hujan/Rainy

Slip

- Malam hari/Night

Fog

Kondisi Lain-Lain / Other

Road condition from Mine to the Main Road ( 2 Km) should be extra maintenance

Page 3 of 10

2. PERALATAN YANG DIPERLUKAN

REQUIRED EQUIPMENT

JENIS ALAT

SATUAN

NO

QUANTITY
Equipment Type

KETERANGAN
CAP.

Unit

Remarks

ALAT GALI (DIGGER)

1 KOMATSU PC 300

(OB Removal)

UNIT

M3 (SAE)

1,80

2 KOMATSU PC 200

(Coal Getting)

UNIT

M3 (SAE)

0,90

1 Hino FM 260 Ti

(OB Hauling)

27

UNIT

M3 (SAE)

7,2

2 Hino FM 260 Ti

(Coal Hauling)

30

UNIT

Ton

20,0

ALAT ANGKUT (HAULER)

ALAT PENDUKUNG (SUPPORTING)

1 KOMATSU D85SSE-2

(Dozer)

UNIT

M3

3,40

2 BOMAG BW 219 DH-4i

(Compactor)

UNIT

Ton

20

3 KOMATSU WA600-6

(Wheel Loader)

UNIT

M3

6,40

4 KOMATSU GD675-5

(Grader)

UNIT

6 MITSUBSHI PS 135

(Water Tank)

UNIT

LITER

5,000

7 MITSUBISHI TRITON

(Light Vehicle)

UNIT

UNIT

SEAT

39

UNIT

UNIT

MANHAUL BUS

9 WATER PUMP (8/6 Inchi)

10 TOWER LAMP

Page 4 of 10

3. KAPASITAS PRODUKSI UNIT OVERBURDEN

OVERBURDEN UNIT PRODUCTION CAPACITY

1
2
3
4
5
6
7
8
9
10

LOADER
HAULER
VESSEL CAPACITY / PER TRIP
BUCKET CAPACITY
EFFECIENCY FACTOR
LOADING AMOUNT
HAULING DISTANCE
AVERAGE HAULING SPEED
CYCLE TIME LOADER
CYCLE TIME HAULER
-Load Time
-Haul Time
-Dump Time
-Total Cycle Time Hauler
11 SWELLING FACTOR
LOADER PRODUCTIVITY (

KOMATSU PC 300
Hino FM 260 Ti
Kv
Kb
E
n
J
V
Ctl

0,3
20

Km
Km/Hours

~
~

lt
ht
dt
Cth
sf
KOMATSU PC 300
)
= (60/Ctl) x (Kb/sf) x E
=
190,85 bcm/hour
HAULER PRODUCTIVITY (
Hino FM 260 Ti
WITH
KOMATSU PC 300
= (60/Cth) x Kv x E
=
73,82 bcm/hour
FLEET MATCHING (1 FLEET) BASED ON EQUIPMENT PRODUCTIVITY
-Loader Quantity
=
1 pcs
-Hauler Quantity (Estimation)
=
3 pcs

7,20
1,80
0,90
4
300
333,33
0,37
1,47
1,80
2,00
5,27
1,389

AS LOADER

MATCH FACTOR

= (Hauler Quantity X (Ctl X n)) / (Loader Quantity X Cth)

=
0,84 (MF < 1, loader have a waiting time for hauler)

LOADER WAITING TIME

= ((Loader Quantity X Cth) / Hauler Quantity) - (Ctl X n)

=
0,29 minute
~
17,33 second

FLEET PRODUCTIVITY (1 FLEET)

-per Hour
=
-per Day
=
190,86
-per Month
=
3.053,76
FLEET AND UNIT QUANTITY BASED ON PRODUCTION TARGET
-Production Target
=
-Required Fleet
=
600.000
-Required Excavator
=
1
-Required Dump Truck
=
3
-Total Production By
9 Fleet
=
73.290,24
- % Production
= 659.612,16

x
x

16 =
24 =

/
x
x

73.290,24 =
9=
9=

x
/

9=
600.000 =

190,86
3.053,76
73.290,24

m3
m3
bucket
m
m/minute
minute
minute
minute
minute
minute

bcm/hour
bcm/day
bcm/month

600.000 bcm/month
8,19 ~ 9
9 Unit
27 Unit
659.612,16
110%

bcm/month

Page 5 of 10

4. KAPASITAS PRODUKSI UNIT HAULING BATUBARA

COAL HAULING UNIT PRODUCTION CAPACITY

1
2
3
4
5
6
7
8
9
10

LOADER
HAULER
VESSEL CAPACITY / PER TRIP
BUCKET CAPACITY
EFFECIENCY FACTOR
LOADING AMOUNT
HAULING DISTANCE
AVERAGE HAULING SPEED
CYCLE TIME LOADER
CYCLE TIME HAULER
-Load Time
-Haul Time
-Dump Time
-Total Cycle Time Hauler
11 COAL DENSITY
12 SWELLING FACTOR
LOADER PRODUCTIVITY (

Kv
Kb
E
n
J
V
Ctl

KOMATSU PC 200
Hino FM 260 Ti
16,4 m3

17
45

Km
Km/Hours

~
~

lt
ht
dt
Cth
d
sf
KOMATSU PC 200
)
= ((60/Ctl) x (Kb/sf) x E) / d
=
120,90 ton/hour
HAULER PRODUCTIVITY (
Hino FM 260 Ti
WITH
KOMATSU PC 200
= (60/Cth) x Kv x E
=
19,37 ton/hour
FLEET MATCHING (1 FLEET) BASED ON EQUIPMENT PRODUCTIVITY
-Loader Quantity
=
1 pcs
-Hauler Quantity (Estimation)
=
6 pcs

20,00
0,85
0,90
20
17.000
750,00
0,33
6,43
45,33
4,00
55,76
0,82
1,389

AS LOADER

MATCH FACTOR

= (Hauler Quantity X (Ctl X n)) / (Loader Quantity X Cth)

=
0,72 (MF < 1, loader have a waiting time for hauler)

LOADER WAITING TIME

= ((Loader Quantity X Cth) / Hauler Quantity) - (Ctl X n)

=
2,63 minute
~
157,65 second

FLEET PRODUCTIVITY (1 FLEET)

-per Hour
=
-per Day
=
116,21
-per Month
=
1.859,36
FLEET AND UNIT QUANTITY BASED ON PRODUCTION TARGET
-Production Target
=
-Required Fleet Quantity
=
200.000
-Required Excavator Quantity
=
1
-Required Dump Truck Quantity
=
6
-Total Production By
5 Fleet
=
44.624,64
- % Production
= 223.123,20

x
x

16 =
24 =

/
x
x

44.624,64 =
5=
5=

x
/

5=
200.000 =

116,21
1.859,36
44.624,64

ton
m3
bucket
m
m/minute
minute
minute
minute
minute
minute
ton/lcm

ton/hour
ton/day
ton/month

200.000 ton/month
4,48 ~ 5
5 Unit
30 Unit
223.123,20
112%

ton/month

Page 6 of 10

5. ESTIMASI BIAYA SELURUH UNIT

ALL UNIT COST ESTIMATION

OPERATING COST ESTIMATION (EQUIPMENT RENTAL)

NO
1

10

11

12

PARAMETER

CALCULATION

COST/MONTH (Rp)

HAULER (OB)
Hino FM 260 Ti
- Fuel
- Driver Fee
- Rental Cost

=
=
=

EXCAVATOR ( OB REMOVAL )
KOMATSU PC 300
- Fuel
- Operator Salary
- Operator Fee
- Rental Cost

=
=
=
=

9
9
9
9

Unit
Unit
Unit
Unit

x
x
x
x

35 Ltr/Hour x
18 Operator x
18 Operator x

15.000
1.250.000
20.000
200.000.000

DOZER
KOMATSU D85SSE-2
- Fuel
- Operator Salary
- Operator Fee
- Rental Cost

=
=
=
=

5
5
5
5

Unit
Unit
Unit
Unit

x
x
x
x

30 Ltr/Hour x
10 Operator x
10 Operator x

15.000
1.250.000
20.000
120.000.000

TOWER LAMP
- Fuel
- Rental Cost

=
=

9 Unit x
9 Unit x

HAULER (COAL)
Hino FM 260 Ti
- Fuel
- Driver Fee
- Rental Cost

=
=
=

30 Unit x
30 Unit x
30 Unit x

7
60

UNIT COAL GETTING

KOMATSU PC 200
- Fuel
- Operator Salary
- Operator Fee
- Rental Cost

=
=
=
=

5
5
5
5

Unit
Unit
Unit
Unit

x
x
x
x

25 Ltr/Hour x
10 Operator x
10 Operator x

15.000
1.250.000
20.000
200.000.000

WHEEL LOADER
KOMATSU WA600-6
- Fuel
- Operator Salary
- Operator Fee
- Rental Cost

=
=
=
=

2
2
2
2

Unit
Unit
Unit
Unit

x
x
x
x

25 Ltr/Hour x
4 Operator x
4 Operator x

COMPACTOR
BOMAG BW 219 DH-4i
- Fuel
- Operator Salary
- Operator Fee
- Rental Cost

=
=
=
=

2
2
2
2

Unit
Unit
Unit
Unit

x
x
x
x

GRADER
KOMATSU GD675-5
- Fuel
- Operator Salary
- Operator Fee
- Rental Cost

=
=
=
=

3
3
3
3

Unit
Unit
Unit
Unit

x
x
x
x

WATERTANK
MITSUBSHI PS 135
- Fuel
- Driver Salary
- Rental Cost

=
=
=

2 Unit x
2 Unit x
2 Unit x

4
4

MANHAUL BUS
- Fuel
- Driver Salary
- Rental Cost

=
=
=

3 Unit x
3 Unit x
3 Unit x

7
3

WATER PUMP
- Fuel
- Operator Salary
- Rental Cost

=
=
=

LIGHT VEHICLE
MITSUBISHI TRITON
- Fuel
- Driver Salary
- Rental Cost

=
=
=

27 Unit x
27 Unit x
27 Unit x

7
54

Ltr/Hour x
Driver x

16 Hour/Day
16 Hour/Day

x
x

24 Day/Monthh
24 Day/Month

Rp/Ltr
x
Rp/Month
Rp/Hour
x
Rp/Month
Sub Total

16 Hour/Day

24 Day/Month

16 Hour/Day

24 Day/Month

Rp/Ltr
x
Rp/Month
Rp/Hour
x
Rp/Month
Sub Total

16 Hour/Day

24 Day/Month

16 Hour/Day

24 Day/Month

Ltr/Hour x

15.000 Rp/Ltr
x
7.000.000 Rp/Month
Sub Total

16 Hour/Day

24 Day/Month

Ltr/Hour x
Driver x

15.000 Rp/Ltr
x
20.000 Rp/Hour
x
60.000.000 Rp/Month
Sub Total

16 Hour/Day
16 Hour/Day

x
x

24 Day/Month
24 Day/Month

Rp/Ltr
x
Rp/Month
Rp/Hour
x
Rp/Month
Sub Total

16 Hour/Day

24 Day/Month

16 Hour/Day

24 Day/Month

15.000
1.250.000
20.000
100.000.000

Rp/Ltr
x
Rp/Month
Rp/Hour
x
Rp/Month
Sub Total

16 Hour/Day

24 Day/Month

16 Hour/Day

24 Day/Month

25 Ltr/Hour x
4 Operator x
4 Operator x

15.000
1.250.000
20.000
100.000.000

Rp/Ltr
x
Rp/Month
Rp/Hour
x
Rp/Month
Sub Total

16 Hour/Day

24 Day/Month

16 Hour/Day

24 Day/Month

25 Ltr/Hour x
6 Operator x
6 Operator x

15.000
1.250.000
20.000
100.000.000

Rp/Ltr
x
Rp/Month
Rp/Hour
x
Rp/Month
Sub Total

16 Hour/Day

24 Day/Month

16 Hour/Day

24 Day/Month

Ltr/Hour x
Driver x

15.000 Rp/Ltr
x
3.000.000 Rp/Month
20.000.000 Rp/Month
Sub Total

16 Hour/Day

24 Day/Month

Ltr/Hour x
Driver x

15.000 Rp/Ltr
x
3.000.000 Rp/Month
60.000.000 Rp/Month
Sub Total

16 Hour/Day

24 Day/Month

2 Unit x
2 Unit x
2 Unit x

5 Ltr/Hour x
2 Operator x

15.000 Rp/Ltr
x
2.500.000 Rp/Month
50.000.000 Rp/Month
Sub Total

16 Hour/Day

24 Day/Month

5 Unit x
5 Unit x
5 Unit x

3
5

15.000 Rp/Ltr
x
3.000.000 Rp/Month
15.000.000 Rp/Month
Sub Total
GRAND TOTAL COST (Rp/Month)

16 Hour/Day

24 Day/Month

Ltr/Hour x
Driver x

15.000 Rp/Ltr
x
20.000 Rp/Hour
x
60.000.000 Rp/Month
Sub Total

27 UNIT
Rp
Rp
Rp
Rp

1.088.640.000,00
11.197.440.000,00
1.620.000.000,00
13.906.080.000,00

9 UNIT
Rp
Rp
Rp
Rp
Rp

1.814.400.000,00
202.500.000,00
1.244.160.000,00
1.800.000.000,00
5.061.060.000,00

5 UNIT
Rp
Rp
Rp
Rp
Rp
9 UNIT
Rp
Rp
Rp

864.000.000,00
62.500.000,00
384.000.000,00
600.000.000,00
1.910.500.000,00
207.360.000,00
63.000.000,00
270.360.000,00

30 UNIT
Rp
Rp
Rp
Rp

1.209.600.000,00
13.824.000.000,00
1.800.000.000,00
16.833.600.000,00

5 UNIT
Rp
Rp
Rp
Rp
Rp

720.000.000,00
62.500.000,00
384.000.000,00
1.000.000.000,00
2.166.500.000,00

2 UNIT
Rp
Rp
Rp
Rp
Rp

288.000.000,00
10.000.000,00
61.440.000,00
200.000.000,00
559.440.000,00

2 UNIT
Rp
Rp
Rp
Rp
Rp

288.000.000,00
10.000.000,00
61.440.000,00
200.000.000,00
559.440.000,00

3 UNIT
Rp
Rp
Rp
Rp
Rp

432.000.000,00
22.500.000,00
138.240.000,00
300.000.000,00
892.740.000,00

2 UNIT
Rp
Rp
Rp
Rp
3 UNIT
Rp
Rp
Rp
Rp
1 UNIT
Rp
Rp
Rp
Rp
5 UNIT
Rp
Rp
Rp
Rp
Rp

46.080.000,00
24.000.000,00
40.000.000,00
110.080.000,00
120.960.000,00
27.000.000,00
180.000.000,00
327.960.000,00
57.600.000,00
10.000.000,00
100.000.000,00
167.600.000,00

86.400.000,00
75.000.000,00
75.000.000,00
236.400.000,00
43.001.760.000,00

Page 7 of 10

6. ANALISIS BIAYA UNIT OVERBURDEN

OVERBURDEN UNIT COST ANALYSIS

PRODUCTION TARGET

HAULING DISTANCE

AMOUNT AND PRODUCTION ESTIMATION

= Prod/Hour x Work Hour/Month x Fleet Amount

1.

600.000 BCM/Month
300 Meter

Overburden Fleet
a. Production Capacity / Fleet

=
=

b. Fleet Amount

=
=

190,86 Bcm/Hour

384 Hour/Month

73.290,24 BCM/Month/Fleet

73.290,24 Bcm/Month/Fleet

600.000 Bcm/Month
8,19

9 Fleet

c. Unit Amount
- Excavator

9 Unit

- Dump Truck

27 Unit

- Dozer

d. Production Total / Month

=
=

5 Unit
73.290,24 Bcm/Month/Fleet

9 Fleet

659.612,16 Bcm/Month

FLEET COST
KOMATSU PC 300
Hino FM 260 Ti
D85SSE-2

per Month (Rp)

9 Unit

Rp

5.061.060.000,00

27 Unit

Rp

13.906.080.000,00

5 Unit

Rp

1.910.500.000,00

Rp

20.877.640.000,00

Rp

31.651,39

Rp

31.651,39

COST per BCM

Production Capacity (Bcm/Month)

659.612,16

Total Fleet And Support Cost

Production Cost / Bcm

COST (Rp / BCM)

Rp

20.877.640.000,00

659.612,16 Bcm/Month

Page 8 of 10

7. ANALISIS BIAYA UNIT HAULING BATUBARA

COAL HAULING UNIT COST ANALYSIS

PRODUCTION TARGET

HAULING DISTANCE

AMOUNT AND PRODUCTION ESTIMATION

= Prod/Hour x Work Hour/Month x Fleet Amount

1.

200.000 Ton/Month
17.000,00 Meter

Coal Hauling Fleet

a. Production Capacity / Fleet

=
=

b. Fleet Amount

=
=

116,21 Ton/Hour

384 Hour/Month

44.624,64 Ton/Month/Fleet

44.624,64 Ton/Month/Fleet

200.000 Ton/Month
4,48

5 Fleet

c. Unit Amount
- Excavator

5 Unit

- Dump Truck

30 Unit

d. Production Total / Month

=
=

44.624,64 Ton/Month/Fleet

5 Fleet

223.123,20 Ton/Month

FLEET COST
KOMATSU PC 200
Hino FM 260 Ti

per Month (Rp)

5 Unit

Rp

2.166.500.000,00

30 Unit

Rp

16.833.600.000,00

Rp

19.000.100.000,0

Rp

85.155,20

Rp

85.155,20

COST per TON

Production Capacity (Ton/Month)

223.123,20

Total Fleet Cost

Production Cost / Ton

Rp

19.000.100.000,00

223.123,20 Ton/Month

COST (Rp / TON)

8. ANALISIS BIAYA UNIT PENDUKUNG

SUPPORT UNIT COST ANALYSIS

UNIT COST

per Month (Rp)

KOMATSU WA600-6

2 Unit

Rp

559.440.000,00

KOMATSU GD675-5

3 Unit

Rp

559.440.000,00

BOMAG BW 219 DH-4i

2 Unit

Rp

892.740.000,00

MITSUBSHI PS 135

2 Unit

Rp

327.960.000,00

MITSUBISHI TRITON

5 Unit

Rp

236.400.000,00

TOWER LAMP

9 Unit

Rp

270.360.000,00

WATER PUMP

1 Unit

Rp

167.600.000,00

Rp

3.013.940.000,0

Rp

13.507,96

Rp

13.507,96

COST per TON

Production Capacity (Ton/Month)

223.123,20

Total Unit Cost

Production Cost / Ton

COST (Rp / TON)

Rp

3.013.940.000,00

223.123,20 Ton/Month

Page 9 of 10

9. ANALISIS INVESTASI DAN LABA RUGI

ANALYSIS OF INVESTMENT AND PROFIT LOSS

NOTE:
1 Caloric Value
2 Fuel Price
3 Coal Price
4 Unit Owning Status

5200-5600 GAR
15.000
600.000
Rental

Rp
Rp

TARGET PRODUKSI COAL

200.000

Ton / Bulan

TARGET OVER BURDEN (OB)

600.000

Bcm / Bulan

SR

1:

A. Division Cost per Ton Analysis

No

per Ton Estimation

Description

Cash at 200000 Ton/Month

(Rp)
1
2
3
4
5
6
7
8
9
13
14
15
16
17
18
19
20
21
22

Coal Selling
Overburden Cost
Coal Hauling Cost
Support Unit Cost
Opr.Stockpile/Loading Cost
Marketing Fee
Land Acquisition/ Fee
Reclamation
Fee KP Owner (All In)
Community Development
Office Management
Hauling Road Fee
Port Facilities Fee
Office Staff Salary
Meal
Donation
HSE Management
Mob-Demob Equipment
Barging Document
Total Cost per Ton

Rp
Rp
Rp
Rp

600.000,00
94.954,16
85.155,20
13.507,96

Rp
Rp
Rp
Rp
Rp
Rp
Rp

120.000,00
5.000,00
25.000,00
1.000,00
120.000,00
1.700,00
2.500,00

Rp
Rp
Rp

4.000,00
75.000,00
547.817,32

In (Rp)
Out (Rp)
120.000.000.000,00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp

Rp

TOTAL ALL DIVISION COST per MONTH ( Rp )

Rp

18.990.832.430,98
17.031.039.354,04
2.701.592.662,71
24.000.000.000,00
1.000.000.000,00
5.000.000.000,00
200.000.000,00
24.000.000.000,00
340.000.000,00
500.000.000,00
800.000.000,00
15.000.000.000,00

109.563.464.447,74

B. Total Production Income per Month

No
Description
Coal Target (Ton/Month)
1 Coal Production Total/Month
200.000
2 Cost Production Total /In the initial of Mining Project
3 VAT, Income Tax and Other 5 %

Rp

Income/Month
120.000.000.000,00

TOTAL NET PROFIT per MONTH ( Rp )

Cost/Month (Rp)
Rp
Rp

Rp

109.563.464.447,74
6.000.000.000,00

4.436.535.552,26

NOTE:
1 If the Stripping Ratio is less than 1 : 4 then the production result will increase+ 20 % (Vice Versa)
2 Income / profit will be increased when the price of coal will rise by Lab Speck. (vice versa)

Page 10 of 10