cadangan tertambang 58,693,755.

40
cadangan keseluruhan 4,231,244.60 62,925,000.00
recovery penambangan 93.28 93%
cadangan tak tertambang 6.72 7%
waste 144,973,832.30
OB+TopSoil 115,976,927.70
waste+OB+TopSoil 260,950,760.00
Luas PIT 1,977,804
Top Soil 988,901.84
waste+OB 259,961,858.16
Stripping Ratio 4.43

Pushback Ore Ore Ore

conversion factor
(Tahun) (BCM) (LCM) (ton)
0 - - - -
1 750,000.00 1.8 1,350,000.00 1,875,000.00
2 1,750,000.00 1.8 3,150,000.00 4,375,000.00
3 4,450,000.00 1.8 8,010,000.00 11,125,000.00
4 5,500,000.00 1.8 9,900,000.00 13,750,000.00
5 5,900,000.00 1.8 10,620,000.00 14,750,000.00
6 8,300,000.00 1.8 14,940,000.00 20,750,000.00
7 8,550,000.00 1.8 15,390,000.00 21,375,000.00
8 8,550,000.00 1.8 15,390,000.00 21,375,000.00
9 8,300,000.00 1.8 14,940,000.00 20,750,000.00
10 6,643,755.40 1.8 11,958,759.72 16,609,388.50
Total 58,693,755.40 1.8 105,648,759.72 146,734,388.50
0.00 -
SR Waste+OB conversion Waste+OB Top Soil
(BCM) factor (LCM) (BCM)
- - - -
4.00 7,500,000.00 1.8 13,500,000.00 350,000.00
4.00 17,500,000.00 1.8 31,500,000.00 275,000.00
2.20 24,475,000.00 1.8 44,055,000.00 189,000.00
1.90 26,125,000.00 1.8 47,025,000.00 174,901.84
1.50 22,125,000.00 1.8 39,825,000.00
1.85 38,387,500.00 1.8 69,097,500.00
2.21 47,300,000.00 1.8 85,140,000.00
1.81 38,700,000.00 1.8 69,660,000.00
1.45 30,087,500.00 1.8 54,157,500.00
0.47 7,761,858.16 1.8 13,971,344.69
259,961,858.16 1.8 467,931,344.69 988,901.84
0.00 - 0.00
jumlah shift 2 shift jam kerja efektif
jam kerja dalam 2 shift 18 jam
hari kerja dalam satu tahun 360 hari
hari kerja dalam satu bulan 30 hari
jam kerja efektif 540 jam/bulan 6480 jam/tahun
efisiensi kerja 88%
 PERHITUNGAN SASARAN PRODUKSI
Jumlah cadangan terbukti 58693755.4 ton
Sasaran Produksi yang diterapkan
Stripping Ratio = 1:4.44
Swell Faktor
Faktor kehilangan pada saat penggalian dan pemuatan di ROM
Pengangkutan dari ROM ke Smelter 1%
Pengangkutan dari Smelter ke Stockpile 1%
Pengolahan serta pengangkutan ke pelabuhan

Tabel Hasil Perhitungan Sasaran Produksi

T
KETERANGAN UNIT
0 1 2
PENGGALIAN
Tanah Pucuk Bcm/thn 89,900.17 89,900.17 89,900.17
A
Tanah Penutup Bcm/thn 53,000,000.00 49,000,000.00 33,000,000.00
Batubara Ton/thn 1,375,000.00 4,375,000.00
PENGANGKUTAN 5,960,099.83
Disposal tanah penutup Lcm/thn 11,500,000.00
B ROM ke CPP Ton/thn

Stockpile di CPP Ton/thn

C TONGKANG Ton/thn
D PORT (Sale Coal) Ton/thn
GAN SASARAN PRODUKSI

0.75
3.5 96.50%
1
1
0.5 99.50%

rhitungan Sasaran Produksi

TAHUN
3 4 5 6 7

89,900.17 89,900.17 89,900.17 89,900.17 89,900.17

31,000,000.00 26,000,000.00 21,000,000.00 18,000,000.00 12,000,000.00
5,625,000.00 13,500,000.00 20,500,000.00 22,750,000.00 22,000,000.00
 8 9 10

89,900.17 89,900.17 89,900.17

9,000,000.00 5,000,000.00 2,961,858.16
20,750,000.00 18,750,000.00 17,109,388.50
tahun 1
volume net (m3) 8,250,000.00
Volume Peledakan/hari 22916.67
Jumlah Lubang Tembak (hari) 175.95
Jumlah BP per Hari (ton) 10.86
BP per tahun (ton) 3909.22
Total panjang pengeboran/tahun 772776.66
SG BP Standar 1.2
VOD BP Standar 12000 fps
Densitas BP (ANFO) 0.8 g/cc
BI Batuan yang akan diledakan 2691 kg/m3
BI Batuan Standar 160 pcf 2562.954139834
VOD BP 13000 fps
KB standar 30
AF1 0.921462468946479
AF2 0.983880558869015
KB 27.1982702677165

RL Ash
KB = 12 *(B/De)
De = diameter lubang tembak (inch)
B' = Kd x Ksg x B
Kh = H/B Kh - 1,5-4
Kj = J/B
Kt T/B untuk stress balance Kt = 1
Ks = S/B

De 4 inch
B 9.06609008923884 ft 2.7633442592
H 37.3064209732283 ft 11.37099711264
J 2.71982702677165 ft 0.82900327776
T 9.06609008923884 ft 2.7633442592
S 13.5991351338583 ft 4.1450163888
PC 30.9601579107612 ft 9.4366561312
volume batuan 130.244620379839 m3
volume isi BP 0.076467202554239 m3
berat BP 61.715731098048 kg
Power factor 0.473844761634402 kg/m3

2 3 4 5
19,250,000.00 28,925,000.00 31,625,000.00 28,025,000.00
53472.22 80347.22 87847.22 77847.22
410.55 616.89 674.48 597.70
25.34 38.07 41.63 36.89
9121.51 13705.96 14985.34 13279.50
1803145.55 2709401.82 2962310.54 2625098.91
kg/m3

3.28084
0.3048

m
m
m
m
m
m

6 7 8 9 10
46,687,500.00 55,850,000.00 47,250,000.00 38,387,500.00 14405613.56
129687.50 155138.89 131250.00 106631.94 40015.59
995.72 1191.13 1007.72 818.71 307.23
61.45 73.51 62.19 50.53 18.96
22122.63 26464.23 22389.16 18189.72 6826.02
4373213.39 5231463.84 4425902.71 3595753.23 1349372.36
H 11.37 m
UCS host rock 239 Mpa 34662.8 lb/inch2
diameter piston 12 inch
diameter lubang tembak 121 mm 4 inch
pressure 1 bar 393.701 inch

Jenis Alat Atlas Copco DM25-SP

Low pressure 7.6 bar 2992.1276 inch
High pressure 24 bar 9448.824 inch

prediksi PR 0.76662488 inch/s

1.524 m/min
91.44 m/jam
Efisiensi kerja
Average 0.88
waktu kerja 1 hari 18 jam

jumlah alat bor yang d

Tahun 1 2 3 4
Volume Peledakan/hari 22916.67 53472.22 80347.22 87847.22
Jumlah Lubang Tembak 176.00 411.00 617.00 675.00
Veq 11.4509164 11.4416294 11.45215371 11.4452617
Produktivitas (hari) 921.423184 920.675882 921.5227431 920.96816
Jam kerja 24.8709465 58.0793125 87.18962481 95.3857322
Equipment Required 1.38171925 3.22662847 4.843868045 5.29920734
jumlah alat bor yang dibutuhkan
5 6 7 8 9 10
77847.22 129687.50 155138.89 131250.00 106631.94 40015.59
598.00 996.00 1192.00 1008.00 819.00 308.00
11.44836328379 11.45091644241 11.44579298987 11.45091644241 11.44998433688 11.42562612483
921.2177380291 921.423183555 921.0109136742 921.423183555 921.3481796329 919.3881425121
84.50469309109 140.7469470213 168.444137399 142.4426933709 115.7346883639 43.52415630779
4.694705171727 7.819274834516 9.358007633276 7.913482965052 6.429704909105 2.418008683766
 
𝑃=𝑉𝑒𝑞∗𝑃𝑅∗𝐸𝐾
Keterangan
P = produktivitas m
Veq = Equivalent V
PR = Penetration R
EK = efisiensi kerja
 
𝑃=𝑉𝑒𝑞∗𝑃𝑅∗𝐸𝐾
Keterangan
P = produktivitas mesin bor (m3/jam)
Veq = Equivalent Volume (m3/m)
PR = Penetration Rate (m/jam)
EK = efisiensi kerja

𝑉𝑒𝑞= 𝑉/(𝑛∗𝐻)
Keterangan
Veq = Equivalent Volume = volume batuan yang diharapkan terbongkar untuk
setiap meter kedalaman lubang ledak yang dinyatakan m3/m
V = volume batuan yang diledakkan (m3)
n = jumlah lubang tembak
H = kedalaman lubang tembak (m)
ngkar untuk
1 euro = 1.18585 usd
orica price
safety fuse 416.45 per 160m
nonel detonator excel TM 7.43 per 12 m
detonator
Booster 8.32
ANFO AMEX 3136.73 per 1000kg

nonel detonator surface 5.97 per 6m

detonator
drillhole plug
blasting machine
rock lock
Electric Breech Adapter
detonating cord CordtexTM 20N 2.74

tahun 1 2 3
Volume Peledakan/hari (m3) 22916.67 53472.22 80347.22
Jumlah Lubang Tembak 176.00 411.00 617.00
Jumlah BP per Hari (ton) 10.86 25.34 38.07
detonator 915.2 2137.2 3208.4
booster 1736.463872 4055.03779 6087.4898
inhole nonel 1550.712328 3621.26572 5436.304
surface nonel 1245.996312 2909.68457 4368.0666
lead in line (detonating cord) 16246.145 16246.145 16246.145
blasting machine 1021 1021 1021
ANFO 40391.913453 94247.7981 141616.5
rock lock (stemming) 899.36 2100.21 3152.87
Drillhole plug 9.152 21.372 32.084
TOTAL Blasting Cost/day 87119.47 180268.27 262171.15
Blasting cost yearly 31363008.687 64896578 94381614
$/bcm per day 3.8015768105 3.37125082 3.2629772
 493.8472325 3.0865452031 usd/m
8.8108655 0.7342387917 usd/m
5.2 usd/pcs
9.866272 usd
3719.691271 3719.6912705 usd/ton

7.0795245 1.17992075 usd/m

15.215 usd/pcs
0.052 usd/pcs
1021 usd/pcs
5.11 usd/pcs
50 usd/pcs
3.249229 usd/m

4 5 6 7 8 9 10
87847.22 77847.22 129687.50 155138.89 131250.00 106631.94 40015.59
675.00 598.00 996.00 1192.00 1008.00 819.00 308.00
41.63 36.89 61.45 73.51 62.19 50.53 18.96
3510 3109.6 5179.2 6198.4 5241.6 4258.8 1601.6
6659.7336 5900.030656 9826.806912 11760.59622 9945.202176 8080.476768 3038.811776
5947.334213 5268.897569 8775.622038 10502.55168 8881.352424 7216.098845 2713.746574
4778.679038 4233.555651 7051.206402 8438.793204 7136.160696 5798.130566 2180.493546
16246.145 16246.145 16246.145 16246.145 16246.145 16246.145 16246.145
1021 1021 1021 1021 1021 1021 1021
154835.6682 137210.106 228581.51023 273441.0141 231335.5043 187944.7973 70529.73287
3449.25 3055.78 5089.56 6091.12 5150.88 4185.09 1573.88
35.1 31.096 51.792 61.984 52.416 42.588 16.016
285046.76 254558.32 412567.79 490166.00 417330.45 342294.60 139263.98
102616833 91640995.42 148524406 176459761.7 150238963 123226055 50135032.86
3.244801043 3.269973075 3.1812456429 3.159530201 3.179660592 3.210056796 3.480242799