Pit 4 Densitas BB 1.

3
Seam Volume OB (BCM) Tonase BB Area BB (m2) Ketebalan BB (m)
S03 2,539,525 371,018 95,000 3
S04U 663,460 72,713 78,750 1
S04L 2,579,297 531,434 161,875 2
S05 7,226,253 883,956 230,000 3
Jumlah 13,008,535 1,859,121 565,625 8
SR Sebelum Clean Up 6.99714
Setelah Clean Up 7.664259136
Setelah Clean Up (tanpa loss) 7.598183707

Pit 1
Seam Volume OB (BCM) Tonase BB Area BB (m2) Ketebalan BB (m)
S01 25,078,826 3,912,456 947,500 3
Jumlah 25,078,826 3,912,456 947,500 3
SR Sebelum Clean Up 6.409995665
Setelah Clean Up 6.892415549
Setelah Clean Up (tanpa loss) 6.840725827

Pit 2
Seam Volume OB (BCM) Tonase BB Area BB (m2) Ketebalan BB (m)
S03 18,982,400 2,943,046 764,375 3
S04U 18,087,737 - - -
S04 610,478 3,439,315 1,094,375 2
Jumlah 37,680,615 6,382,361 1,858,750 5
SR Sebelum Clean Up 5.903867707
Setelah Clean Up 6.450552679
Setelah Clean Up (tanpa loss) 6.387534442

Pit 3
Seam Volume OB (BCM) Tonase BB Area BB (m2) Ketebalan BB (m)
S03 9,031,434 1,037,626 292,500 2
S04U 6,857,258 - - -
S04 849,642 1,062,022 445,000 2
S05 25,021,650 3,491,352 926,250 3
Jumlah 41,759,984 5,591,000 1,663,750 7
SR Sebelum Clean Up 7.469143981
Setelah Clean Up 8.159997286

Pit/tahun 2020 2021 2022

0 4
0 1
0 2 551673 544786
0 3 499975 448294 455068
0 4 0 0 0
 0 1 0 0 0
0 2 0 3558595.748 3514170.7916938
0 3 4079794.643 3658077.823 3713353.6449424
Target Batubara 0 0 0
SR Proyeksi 8.159997286 7.216911729 7.2285798092884
Total BB 499975 999967 999854
Total OB 4079794.643 7216673.571 7227524.4366362
25 33 146
Pit 3
Tahun 2020 2021 2022 2023
BB 499975 448294 455068 473969
OB 4079794.6430645 3658077.823 3713353.645 3867585.753645

Pit 2
Tahun 2021 2022 2023 2024
BB 551673 544786 524765 484858
OB 3558595.74799299 3514170.792 3385024.277 3127602.0707564

Pit 4
Tahun 2030 2031 2032
BB 438168 676625 597266
OB 3358229.09710503 5185829.338 4577601.397

Pit 1
Tahun 2033 2034 2035 2036
BB 665627 999687 1000039 1000753
OB 4587777.88487349 6890258.223 6892684.354 6897605.5382681
Tonase Loss Volume Loss Tonase BB Bersih Ketebalan BB Bersih (m) Volume OB+Loss (BCM)
24,700 19,000 346,318 2 2,558,525
20,475 15,750 52,238 1 679,210
42,088 32,375 489,347 2 2,611,672
59,800 46,000 824,156 2 7,272,253
147,063 113,125 1,712,059 7 13,121,660

Tonase Loss Volume Loss Tonase BB Bersih Ketebalan BB Bersih (m) Volume OB+Loss (BCM)
246,350 189,500 3,666,106 3 25,268,326
246,350 189,500 3,666,106 3 25,268,326

Tonase Loss Volume Loss Tonase BB Bersih Ketebalan BB Bersih (m) Volume OB+Loss (BCM)
198,738 152,875 2,744,309 2 19,135,275
- - - - 18,087,737
284,538 218,875 3,154,778 2 829,353
483,275 371,750 5,899,086 4 38,052,365

Tonase Loss Volume Loss Tonase BB Bersih Ketebalan BB Bersih (m) Volume OB+Loss (BCM)
76,050 58,500 961,576 2 9,089,934
- - - - 6,857,258
115,700 89,000 946,322 1 938,642
240,825 185,250 3,250,527 2 25,206,900
432,575 332,750 5,158,425 6 42,092,734

TARGET PRODUKSI TAHUNAN SELURUH PIT

2023 2024 2025 2026 2027 2028

524765 484858 473107 461430 492845 505789

473969 514567 526758 538493 505867 493853
0 0 0 0 0 0
 0 0 0 0 0 0
3385024.277 3127602.07 3051801.626227 2976478.52259655 3179122.63500227 3262618.59
3867585.754 4198865.32 4298343.850375 4394101.41852639 4127873.34707357 4029839.14
0 0 0 0 0 0
7.261803473 7.33068254 7.351137880216 7.37114751948194 7.31641953043104 7.29506936
998734 999425 999865 999923 998712 999642
7252610.03 7326467.39 7350145.476603 7370579.94112294 7306995.98207584 7292457.73
1266 575 135 77 1288 358

2024 2025 2026 2027 2028 2029

514567 526758 538493 505867 493853 463843
4198865.323 4298343.85 4394101.418526 4127873.34707357 4029839.13967965 3784957.62

2025 2026 2027 2028 2029 2030

473107 461430 492845 505789 535691 323748
3051801.626 2976478.52 3179122.635002 3262618.58887716 3455503.01507979 2088353.53
Sebelum Clean Up
Pit OVERBURDEN BATUBARA SR
4 13,008,535 1,859,121 6.99714273573
1 25,078,826 3,912,456 6.40999566513
2 37,680,615 6,382,361 5.90386770664
3 41,759,984 5,591,000 7.4691439814
Total 117527960 17744938 6.62318234079

Setelah Clean Up
Pit OVERBURDEN BATUBARA SR
4 13,121,660 1,712,059 7.664259136
1 25,268,326 3666106 6.89241554936
2 38,052,365 5,899,086 6.45055267884
3 42,092,734 5,158,425 8.15999728599
Total 118535085 16435675.5 7.21206043524

2029 2030 2031 2032 2033 2034 2035

438168 676625 597266
665627 999687 1000039
535691 323748 323434 342842 334118
463843 237738
0 3358229.097105 5185829.3379 4577601.39713 0 0 0
 0 0 0 0 4587777.88487 6890258.22329 6892684.35357
3455503 2088353.528669 2086328.05513 2211520.38152 2155245.75995 0 0
3784958 1939941.434777 0 0 0 0 0
0 0 0 58437 0 0 0
7.243836 7.389080682467 7.27172836105 7.22164025691 6.74474355443 6.89241554936 6.89241554936
999534 999654 1000059 940108 999745 999687 1000039
7240461 7386524.060551 7272157.39303 6789121.77864 6743023.64482 6890258.22329 6892684.35357
466 346 -59 59892 255 313 -39

2030
237738 Target Produksi Seluruh Pit
1939941 Tahun Batubara (ton) OB (BCM)
2020 499,975 4,079,795
2021 999,967 7,216,674
2022 999,854 7,227,524
2023 998,734 7,252,610
2031 2032 2033 2024 999,425 7,326,467
323434 342842 334118 2025 999,865 7,350,145
2086328 2211520.381518 2155245.75995 2026 999,923 7,370,580
2027 998,712 7,306,996
2028 999,642 7,292,458
2029 999,534 7,240,461
2030 999,654 7,386,524
2031 1,000,059 7,272,157
2032 940,108 6,789,122
2033 999,745 6,743,024
2034 999,687 6,890,258
2035 1,000,039 6,892,684
2036 1,000,753 6,897,606
 2036 Setelah Clean Up
Pit OVERBURDEN BATUBARA
1000753 4 13121660 1712059
BATUBARA
1 25268326 3666106
2 38052365 5899086
0 3 42092734 5158425
OB
6897605.53827 Total 118535085 16435676
OB
0
0
0
6.89241554936
1000753
6897605.53827
-753

SR
8.16
7.22
7.23
7.26
7.33
7.35
7.37
7.32
7.30
7.24
7.39
7.27
7.22
6.74
6.89
6.89
6.89
SR
7.664259136
6.89241554936
6.45055267884
8.15999728599
7.21206043524
Shrinkage factor 0.95 Swell Factor 0.85

Pit/tahun 2020 2021 2022 2023 2024

4 0 0 0 0 0
1 0 0 0 0 0
2 0 3977254.0713 3927602.6495 3783262.426689 3495555.25555
3 4559770.48342503 4088439.9202 4150218.7796 4322595.842309 4692849.47916
Pit Ketebalan OB
4 21
1 20.7
2 21.4
3 19.7

Pit/tahun 2020 2021 2022 2023 2024

4 - - - - -
1 - - - - -
2 - 55,755.90 55,059.85 53,036.39 49,003.11
3 69,438.13 62,260.51 63,201.30 65,826.33 71,464.71

WD2 9431390 BCM

OPD 2 9714483 BCM
OPD 3 7677719 BCM

Pit/tahun 2020 2021 2022 2023 2024

4 0 0 0 0 0
1 0 0 0 0 0
2 0 3921498.1731 3872542.7993 3730226.037529 3446552.14449
3 4490332.35423582 4026179.4138 4087017.4784 4256769.509685 4621384.76628

Pit 1 4661278.3732
Tahun 2033 2034 2035 2036
OB 5053204.62681718 4661278.3732 2927991.5539 7591942.186536 7597362.62186
Lokasi Dumping WD3 OPD 2 Pit 1 Pit 1 Pit 1

Pit 2 5509891.82690932 1588393.6538

Tahun 2021 2022 2023 2024
OB 3921498.17309068 3872542.7993 1588393.6538 2141832.383711 3446552.14449
Lokasi Dumping WD2 WD2 WD2 Pit 2 Pit 2

Pit 3 3187386.6458
Tahun 2020 2021 2022 2023
OB 4490332.35423582 4026179.4138 3187386.6458 899630.8326645 4256769.50969
Lokasi Dumping OPD 3 OPD 3 OPD 3 Pit 3 Pit 3

Pit 4
Tahun 2030 2031 2032
OB 3,699,696.09 5,713,127.95 5,043,054.98 14,455,879.03
Lokasi Dumping Pit 3 Pit 3 Pit 3

Rencana Dumping Top Soil

 Volume OB
2025 2026 2027 2028 2029 2030
0 0 0 0 0 3753314.87324
0 0 0 0 0 0
3410837.11167 3326652.46643 3553137.06265 3646456.06992 3862032.78156 2334042.1791
4804031.36218 4911054.52659 4613505.50555 4503937.86199 4230246.75302 2168169.83887

Top Soil
2025 2026 2027 2028 2029 2030
- - - - - 53,618.78
- - - - - -
47,815.47 46,635.31 49,810.33 51,118.54 54,140.65 32,720.22
73,157.84 74,787.63 70,256.43 68,587.89 64,420.00 33,017.81

Waste Dump

OB-Top Soil
2025 2026 2027 2028 2029 2030
0 0 0 0 0 3,699,696.09
0 0 0 0 0 0
3363021.63814 3280017.15148 3503326.73 3595337.52689 3807892.13509 2301321.96164
4730873.52418 4836266.8942 4543249.07653 4435349.97577 4165826.75171 2135152.02406
Rencana Dumping OB

2025 2026 2027 2028 2029 2030

3363021.63814 3280017.15148 3503326.73 3595337.52689 3807892.13509 2301321.96164
Pit 2 Pit 2 Pit 2 Pit 2 Pit 2 Pit 2

2024 2025 2026 2027 2028 2029

4621384.76628 4730873.52418 4836266.8942 4543249.07653 4435349.97577 4165826.75171
pit 3 pit 3 pit 3 pit 3 pit 3 pit 3
22 jt
 2031 2032 2033 2034 2035 2036
5795926.90706 5116142.73796 0 0 0 0
0 0 5127516.45956 7700876.8378 7703588.3952 7709088.5428
2331778.41455 2471699.24993 2408804.08465 0 0 0
0 0 0 0 0 0

2031 2032 2033 2034 2035 2036

82,798.96 73,087.75 - - - -
- - 74,311.83 111,606.91 111,646.21 111,725.92
32,688.48 34,649.99 33,768.28 - - -
- - - - - -

2031 2032 2033 2034 2035 2036

5713127.95125 5043054.98456 0 0 0 0
0 0 5053204.62682 7589269.9271 7591942.1865 7597362.6219
2299089.93211 2437049.26045 2375035.80309 0 0 0
0 0 0 0 0 0

2031 2032 2033

2299089.93211 2437049.26045 2375035.80309
Pit 2 Pit 2 Pit 2

2030 total oB
2135152.02406 46328401.7689
pit 3
OPD 1 9161513
OPD 2 9714483
OPD 3 7677719
Pit Surabi
Seam Volume OB (BCM) Tonase BB Area BB (m2)
S03 31740100 3852171 945000
Jumlah 31740100 3852171 945000
SR Sebelum Clean Up 8.23953557617
Setelah Clean Up 8.85328067244
Setelah Clean Up (tanpa loss) 8.80087487186

Pit Gemblong
Seam Volume OB (BCM) Tonase BB Area BB (m2)
S01 12,372,197 1,833,916 484,375
Jumlah 12,372,197 1,833,916 484,375
SR Sebelum Clean Up 6.74632698553
Setelah Clean Up 7.30048533983
Setelah Clean Up (tanpa loss) 7.24376624179

Pit Cireng
Seam Volume OB (BCM) Tonase BB Area BB (m2)
S01 1,154,607 728,676 96,875
Jumlah 1,154,607 728,676 96,875
SR Sebelum Clean Up 1.58452727961
Setelah Clean Up 1.66880055609
Setelah Clean Up (tanpa loss) 1.64125923878

Pit Combro
Seam Volume OB (BCM) Tonase BB Area BB (m2)
S03 13,717,409 1,266,509 350,625
S04U 7,652,389 - -
S04 869,684 1,241,071 507,500
S05 26,349,999 3,551,359 952,500
Jumlah 48,589,481 6,058,939 1,810,625
SR Sebelum Clean Up 8.01947024058
Setelah Clean Up 8.75985323656
Setelah Clean Up (tanpa loss) 8.69505123899

Pit Batagor
Seam Volume OB (BCM) Tonase BB Area BB (m2)
S03 4,646,944 500,817 135,625
Total 4,646,944 500,817 135,625
SR Sebelum Clean Up 9.2787265608
Setelah Clean Up 10.0397891117
Setelah Clean Up (tanpa loss) 9.98152525644

TARGET PRODUKSI TAHUNAN SELURUH PIT

Pit/tahun 1 2
0 Surabi 270000 542000
0 Gemblong 230000 458000
0 Cireng
0 Combro
0 Surabi 2390385.78156 4798478.124
0 Gemblong 1679111.62816 3343622.286
0 Cireng 0 0
0 Combro 0 0
Target Batubara 0 0
SR Proyeksi 8.13899481944 8.14210041
Ketebalan BB (m) Tonase Loss Volume Loss Tonase BB Bersih Ketebalan BB Bersih (m)
2.8 245700 189000 3606471 2.6
2.8 245700 189000 3606471 2.6

Ketebalan BB (m) Tonase Loss Volume Loss Tonase BB Bersih Ketebalan BB Bersih (m)
3 125,938 96,875 1,707,979 3
3 125,938 96,875 1,707,979 3

Ketebalan BB (m) Tonase Loss Volume Loss Tonase BB Bersih Ketebalan BB Bersih (m)
6 25,188 19,375 703,489 6
6 25,188 19,375 703,489 6

Ketebalan BB (m) Tonase Loss Volume Loss Tonase BB Bersih Ketebalan BB Bersih (m)
2 91,163 70,125 1,175,347 2
- - - - -
2 131,950 101,500 1,109,121 2
3 247,650 190,500 3,303,709 2
7 470,763 362,125 5,588,177 6

Ketebalan BB (m) Tonase Loss Volume Loss Tonase BB Bersih Ketebalan BB Bersih (m)
2 35,263 27,125 465,555 2
2 35,263 27,125 465,555 2

3 4 5 6 7
 542000 542000 620422 610422 379627
458000 458000 103978
72900 94700 91800
202700 294878 528573
4798478.1244602 4798478.124 5492770.101 5404237.2946296 3360944.38183476
3343622.2856435 3343622.286 759093.8647 0 0
0 0 121655.5605 158035.41266133 153195.891048681
0 0 1775622.251 2583088.0026907 4630221.90480884
0 0 0 0 0
8.1421004101037 8.14210041 8.149141778 8.1453607099816 8.14436217769229
Volume OB+Loss (BCM)
31929100
31929100

Volume OB+Loss (BCM) Sebelum Clean Up

12,469,072 Pit OVERBURDEN BATUBARA SR
12,469,072 Surabi 31740100 3852171 8.2395355762
Gemblong 12,372,197 1,833,916 6.7463269855
Cireng 1,154,607 728,676 1.5845272796
Batagor 4,646,944 500,817 9.2787265608
Combro 48,589,481 6,058,939 8.0194702406
Total 98503329 12974519 7.5920601758
Volume OB+Loss (BCM)
1,173,982 Setelah Clean Up
1,173,982 Pit OVERBURDEN BATUBARA SR
Surabi 31929100 3606471 8.8532806724
Gemblong 12,469,072 1707979 7.3004853398
Cireng 1,173,982 703,489 1.6688005561
Combro 48,951,606 5,588,177 8.7598532366
Total 94523760 11606114.5 8.1443070375
Volume OB+Loss (BCM)
13,787,534
7,652,389
971,184
26,540,499
48,951,606

Volume OB+Loss (BCM)

4,674,069
4,674,069

8 9 10 11 12 13
 100000 BATUBARA

88100 86850 86850 86850 86550 8888

811900 913150 913150 913150 913450 97225
885328.067243574 0 0 0 0 0 OB
0 0 0 0 0 0
147022.328991163 144935.3 144935.3 144935.3 144434.7 14832.299342
7112124.842764 7999060 7999060 7999060 8001688 851680.73092
0 0 0 0 0 893887
8.14447523899874 8.143995 8.143995 8.143995 8.146123 8.1659460223
Setelah Clean Up
Pit OVERBURDEN BATUBARA SR
Surabi 31929100 3606471 8.853281
Gemblong 12469072 1707978 7.300485
Cireng 1173982 703488 1.668801
Combro 48951606 5588176 8.759853
Total 94523760 11606114 8.144307