PNEUMATIC

Penetration rate 0.94 x 32 in/min 30.08

Drilling time (14 ft) (12 in/ft) / 30.08 in/min 5.59
Position, collar, retract time 2.25
Waktu pemboran per cycle 7.84
Jumlah lubang per round Drilling time : cycle time 19.14
Jumlah alat diperlukan luas face : BF : Lubang per round 4

Produksi per shift 5,746 cuft

tonage factor 13.5 cuft/ton
PRODUKSI , TON per shift 425.6
1 shift = 8 hr
PRODUKSI , TON/HR 53.2
 HYDRAULIC
0.94 x 56 in/min 52.64 Umur bit, ft
(14 ft) (12 in/ft) / 52.64 in/min 3.19 Panjang lubang tembak, ft
2.00 dalam waktu, min
5.19 Dalam 1 jam ekiv dengan ft
28.89 Umur bit, hr
3 Harga bit
Bit cost per hr

Umur drill steel, coupling, hose dsb, ft

Panjang lubang tembak, ft
dalam waktu, min
Dalam 1 jam ekiv dengan ft
Umur drill steel, coupling, hose dsb, hr
Harga drill steel, coupling, hose dsb
Drill steel, coupling, hose Cost per hr
 PNEUMATIC HYDRAULIC
450 450
14 14
5.59 3.19
(60/5.59) * 14 150.4 263.2
3.0 1.7
$90 $60
$30.08 $35.09

3600 3600

150.4 263.2
23.9 13.7
$ 860.00 $ 540.00
$35.93 $39.48
A. OWNERSHIP COSTS PNEUMATIC
1 DEPRECIATION
a. Purchase price RIG+ 4 BOOM $ 158,000.00
b. Salvage value (……… %) $ 23,700.00
c. Freight 28000 lb @ $4 /cwt 20,000+4(2000) lb $ 1,120.00
d. Unloading and moving cost $ 112.00
e. Delivered price $ 135,532.00 , say
f. Operating period 4000. Hr/yr
g. Economic life 28,000 hr = 7 Yr (n)
h. Depreciation = $ 136,000 (del. Price less tire cost) =
28000 hr
2 INTEREST, TAXES, INSURANCE, AND STORAGE
a. Rate = interest 14% + taxes 2% + others 2% = 18%
b. Average annual investment rate = (n+1)/ 2n = (7+1)/(2*7) = 57%
c. Average annual investment = $79000. X 57 % $ 77,714.29
d. Annual fixed charge = $45,142.86 X 18% $ 13,988.57
e. Fixed charge = $ 8,125.71 =
…4,000 hr/yr =
TOTAL OWNERSHIP COSTS =
MATIC HYDRAULIC

RIG+ 3 BOOM $ 191,000.00

$ 28,650.00
20,000+3(2000) lb $ 1,040.00
$ 104.00
$ 136,000.00 $ 163,494.00 ,say $ 163,000.00

$ 4.86 /hr $ 5.82 /hr

(7+1)/(2*7) = 57%
$ 93,142.86
$ 16,765.71
=
$ 3.50 /hr = $ 4.19 /hr
$ 8.35 /hr = $ 10.01 /hr
CAPITAL COST
Drill rig, 1 boom $92,000 $135,000
each additional boom $22,000 $28,000
Rig weight 20,000 lb 22,000 lb
(9,070 Kg) (9,977 Kg)
weight, each boom 2,000 lb 2,000 lb
(907 Kg) (907 Kg)
Operating Period 4,000 hr/yr 4,000 hr/yr
Life 28,000 hr 28,000 hr
 PNEUMATIC
A. OWNERSHIP COST
B. OPERATING COST
1 TIRE REPLACEMENT COST Consumables
a. Purchase price 1 set of tires = $ ………………... Drill bit
b. Tire life ………………. Hr Drill steel, coupling dsb
c. Tire cost = $ ………………
……………… hr
2 TIRE REPAIR COST : ………. % X $ ………….. Tire cost
3 REPAIR, MAINTENANCE: 75 or 80.% X $ …………. Depreciation 75%x$4.86
4 FUEL : …………….. gal/hr @ $ ………../gal Tramming 0.75x100x$1.10x20/60/8
OR POWER: ……………. Kw @ $ ……………/ kW-hr Drilling 110 x $0.04
5 LUBRICATION: ………………… gal/hr @ $............. /gal -
6 AUXILIARY FUEL: Hydraulic Fuel -
7 LABOR:
………1………. Operator @ $.......16.40.... /hr $ 16.40
………………. oiler @ $................... /hr $ -
………………. helper @ $................... /hr $ -
Total $ 16.40
+ 35% benefit $ 5.74
TOTAL OPERATING COSTS
TOTAL OWNERSHIP AND OPERATING COSTS
UNIT COST $ …………….. /hr : 53.2 Ton/hr $ 5.75
PNEUMATIC HYDRAULIC
$ 8.35 /hr $ 10.01 /hr

$ 120.32 /hr $ 105.28 /hr

$ 143.72 /hr $ 118.44 /hr
= $ - /hr = $ - /hr

= $ - /hr = $ - /hr
= $ 3.65 /hr 80%x$5.82 = $ 4.66 /hr
= $ 3.44 /hr 0.75x100x$1.10x20/60/8 = $ 3.44
= $ 4.40 /hr 90 x $0.04 = $ 3.60 /hr
= $ - /hr - = $ - /hr
= $ - /hr 1.5 x $1.50 = $ 2.25 /hr

/hr $ 16.40 /hr

/hr $ - /hr
/hr $ - /hr
/hr $ 16.40 /hr
/hr $ 22.14 /hr $ 5.74 /hr$ 22.14 /hr
= $ 297.66 /hr = $ 259.80 /hr
$ 306.01 /hr $ 269.82 /hr
/ton $ 5.07 /ton
OPERATING COST

Electric power (drilling) 4¢/kW-hr 4¢/kW-hr

Power consumed 110 kW 90 kW
Diesel fuel (tramming) $1.10/gal $1.10/gal
($0.29/L) ($0.29/L)
Tram time / shift 20 min 20 min
Motor rating 100 hp (75 kW) 100 hp (75 kW)
Fuel consumed 0.75 gal/hp-hr 0.75 gal/hp-hr
(3.81 L/kW-hr) (3.81 L/kW-hr)
Hydraulic fuel @ $1.50/gal ($0.40/L) 0 1.5 gal/round
5.7 L/round
Maintenance 75% 80%
Consumables
Drill bit,cost $90 $60
Bit life 450 ft 450 ft
(137 m) (137 m)
Drill steel, coupling, hose, etc., cost $860 $540
Steel life 3600 ft 3600 ft
(1.097 m) (1.097 m)
Labor wage rate (use 1 0perator/ 1-4 booms) $16.40/hr $16.40/hr
 Shovel
A. OWNERSHIP COSTS
1 DEPRECIATION
a. Purchase price =$
b. Salvage value (……… %) =-
c. Freight ……… lb @ $...... /cwt =
d. Unloading and moving cost =
e. Delivered price = , say
f. Operating period ………….. Hr/yr
g. Economic life …………… hr = ………. Yr (n)
h. Depreciation = $ …………. (del. Price less tire cost) =
…………. Hr
2 INTEREST, TAXES, INSURANCE, AND STORAGE
a. Rate = interest 14% + taxes 2% + others 2% = 18%
b. Average annual investment rate = (n+1)/ 2n = =
c. Average annual investment = $............. X …….. % = $ -
d. Annual fixed charge = $................ X 18% = $ -
e. Fixed charge = $ …………………. =
…………… hr/yr =
TOTAL OWNERSHIP COSTS =

B. OPERATING COST
1 TIRE REPLACEMENT COST
a. Purchase price 1 set of tires = $ ………………...
b. Tire life ………………. Hr
c. Tire cost = $ ……………… =
……………… hr
2 TIRE REPAIR COST : ………. % X $ ………….. Tire cost =
3 REPAIR, MAINTENANCE: ………..% X $ …………. Depreciation =
4 FUEL : …………….. gal/hr @ $ ………../gal
OR POWER: ……………. Kw @ $ ……………/ kW-hr =
5 LUBRICATION: ………………… gal/hr @ $............. /gal =
6 AUXILIARY FUEL: =
7 LABOR:
………………. Operator @ $................... /hr = $ - /hr
………………. oiler @ $................... /hr = $ - /hr
………………. helper @ $................... /hr = $ - /hr
Total = $ - /hr
+ 35% benefit = $ - /hr
TOTAL OPERATING COSTS =
TOTAL OWNERSHIP AND OPERATING COSTS
UNIT COST $ …………….. /hr : ……………………. Ton/hr = $ - /ton
 Dump Truck 85 ton Truck

=85 *7650 $ 650,250.00

=15%*L4 $ 97,537.50
=85 ton x 1400 lb/tn=119,000 lbs; 119,000X$4.00/100 $ 4,760.00
=10%*L6 $ 476.00
$ - - tires $32,512 $ 557,948.50
2000
15000 hr => n =15000/7500 = 7.5
/hr $ 525,000.00
15000

18%
% = 8.5/15 56.7%
= 56.7%*525,000 $ 297,500.00
=18% * 297,500 $ 53,550.00
$ 53,550.00
$ - /hr 2000
$ - /hr

$ 32,512.00
2500
$ - /hr =32512/2500

$ - /hr =17% * 13
$ - /hr = 45% * 35 * 15/10
=0.020 * 850 * 1
$ - /hr
$ - /hr = 1/3 * 17
$ - /hr

1 @ $ 12 12

$ - /hr 4.2
$ - /hr
say $ 525,000.00

$ 35.00 /hr

$ 26.78 /hr

$ 61.78 /hr

$ 13.00 /hr

$ 2.21 /hr
$ 23.63 /hr
$ 17.00 /hr

$ 5.67 /hr

$ 16.20 /hr
$ 77.71 /hr
$ 139.48