Asumsi

Barging Jetty P Seram to MV 0

Barging MV 100%
Barging MV to Jetty 100%

Keterangan Distance
Mother Vassel 178.8 mil
Barging PT. Manusela Prima Mining 4.04 mil
Barging PTTBP 3.94 mil
BARGING COST

HISTORICAL DATA TBP 2013

1. Towing Fee MV

2. Crane Barge

3. PBM (P Bongkar Muat)

4. Towing fee Crane Barge

5. Cost of Analysis of Ore

 Distance mile
Tugboat HP
Tongkang 250ft Tonne
Travel full knots
Travel empty knots
Loading di Port
Unloading
Port arrangement

Jumlah voyage/bln
Jumlah coal yg diangkut /bln

Biaya Time Charter 1 set tug+barge

Biaya BBM HSD
Contingency 15%
Total Biaya
Barging Cost/tonne

L DATA TBP 2013

Cost untuk 1 kali towing

MV 60k - 70k history data 60,000
hingga

Cost per metric ton, excl VAT

MV 60k - 70k history data 60,000
hingga

Cost untuk bongkar muat per metric ton, excl VAT

MV 60k - 70k history data 60,000
hingga

Cost untuk towing crane barge 60,000

Sucofindo, per MV 60,000

SGS, per metric ton $ 0.21

TOTAL LOADING

TOTAL UNLOADING
 MV Transp
4
2,000 1
5,000 Konsumsi BBM 2
2 2.00 jam 492.00 3
4 1.14 jam 281.14 4
- jam - 5
- jam - 6
- jam 7
3.14 jam 773.14 Liter 8
0.13 hari 1.20 $/liter 9
BBM Cost 931.03 $/voyage 10
229 11
1,145,455 12
13
$ 57,979 14
$ 213,290 15
$ 40,690 16
$ 311,959 17
$ 0.27 18

1 USD = 11600
IDR USD USD/ton
1,500,000 129.3
18,000,000 1,551.7 $ 0.03
21,000,000 1,810.3 $ 0.03

2.2
145,000.0 2.42
175,000.0 $ 2.92

3,100 0.3
205,000,000 17,672.4 0.29
239,000,000 20,603.4 $ 0.34

4,000,000 344.8 $ 0.01

40,000,000 3,448.3 $ 0.11

$ 0.21
Barging Activities cost is
$ 3.90 80% 85% from total cost of Sh
$ 4.87 100% (actual 2013 is 5.12)

$ 3.57 85%
$ 4.20 100%
MV Transport
MV Cap ton wmt 65,000.0 1
Time charter USD/day 12,750.0 2
Distance mil 178.8 3
Speed Knots 4.0
Travel time days 1.62
Loading rate wmt/day 11,000.0
Pekerjaan Muat dan Bongkar 11.8
MV travel time/voyage 14.9
Charter Cost 189,915.8
FO 35,274.1
DO 4,597.0
BBM di Pelabuhan 16,772.4
Total BBM 56,643.5
Total Cost/voyage USD/voyage 246,559.3
Voyage / bln 2.0
Muatan 130,913.3
Biaya angkut 496,582.8
Total Cost $/ton 3.8

7408
ng Activities cost is 75% -
rom total cost of Shipment
al 2013 is 5.12)
 TOTAL
Barging from Jetty to MV 100% $ 4.87
MV Transport to Kawasi 100% $ 3.79
Barging from MV to Jetty Kawasi 0% $ -
$ 8.67
FID Shape * Id Ket Lenght
0 Polyline 0 To GPS 192066.6
1 Polyline 0 To TBP 195366
119.3701
121.4208