Item satuan

1 2
Tonase material per pit
Pit 1 ton 2,876,766 975,757
Pit 2 ton - 926,469
Pit 3 ton - 83,412
Pit 4 ton - 15,843
Pit 5 ton - -
Pit 6 ton - 13,991
Pit 7 ton - -
Pit 8 ton - -
Pit 9 ton - -
Pit 10 ton - -
Pit 11 ton - -
Pit 12 ton - -
Pit 13 ton - 60,885
Pit 14 ton - -
Pit 15 ton 727,185 257,593
Pit 16 ton - 1,322,881
Pit 17 ton - 1,089,445
Pit 18 ton - -
Pit 19 ton - -
Pit 20 ton 905,589 234,940
Pit 21 ton 490,460 383,922
Pit 22 ton - 365,038
Pit 23 ton - -
Pit 24 ton - -
Pit 25 ton - -

Total tonase material dari pit ton 5,000,000 5,730,176

Total tonase overburden dari pit ton 3,726,992 4,155,102
Total tonase topsoil dari pit ton 84,154 93,887
Total tonase bijih nikel dari pit ton 1,188,854 1,481,187
Total tonase bijih nikel ke stockpile ton 1,188,854 1,481,187
Nisbah pengupasan t/t 3.21 2.87

Total volume material keluar dari pit bcm 2,994,012 3,431,243

Total volume overburden dari pit bcm 2,231,732 2,488,085
Total volume topsoil dari pit bcm 50,392 56,220
Total volume bijih nikel dari pit bcm 711,889 886,938
Total volume bijih nikel ke stockpile bcm 426,281 531,101
Nisbah pengupasan b/b 3.21 2.87
 Total wmt material keluar dari pit wmt 6,499,999 7,453,251
Total wmt overburden dari pit wmt 4,845,089 5,405,479
Total wmt topsoil dari pit wmt 109,400 122,053
Total wmt bijih nikel dari pit wmt 1,545,510 1,925,719
Total wmt bijih nikel ke stockpile wmt 1,545,510 1,925,719
Nisbah pengupasan w/w 3.21 2.87

Tonase pengapalan bijih nikel wmt 1,545,510 1,925,719

Tonase sisa bijih nikel di stockpile wmt - -
Tonase kumulatif sisa bijih nikel di stockpile wmt - -
 Tahun ke-
3 4 5 6 7 8

1,909,175 13,277 2,226,056 3,855,745 1,805,496 2,326,875

473,679 1,671 329,339 49,481 34,682 46,254
179,472 2,027 1,379,160 679,127 808,218 1,300,671
84,071 326 364,786 157,649 182,819 287,513
- - 2,797 4,013 8,391 41,634
58,142 83 180,937 48,563 52,359 84,421
- - - 3,637 9,680 48,466
108,878 75 108,259 168,212 288,553 96,827
- - - - - -
- - - - - -
- - - - - -
- - - - - -
114,683 79 93,200 129,459 245,093 167,482
- - 1,582 2,593 11,714 20,387
575,419 4,187,118 937,288 653,790 64,952 34,606
64,435 7,280 - - - -
129,949 73,409 - - - -
2,197 464,924 148,158 405 - -
- - - - 4,697 25,702
- - - - - -
- - - - - -
18,160 - - - - -
- 513,102 618,325 270,795 1,417,183 211,692
- - - - - -
- 19,313 154,778 187,730 370,798 -

3,718,260 5,282,684 6,544,665 6,211,199 5,304,635 4,692,530

2,338,174 3,210,208 4,444,292 4,118,100 3,231,796 2,633,871
52,712 72,476 100,373 93,108 72,839 58,659
1,327,374 2,000,000 2,000,000 1,999,991 2,000,000 2,000,000
1,327,374 2,000,000 2,000,000 1,999,991 2,000,000 2,000,000
1.80 1.64 2.27 2.11 1.65 1.35

2,226,503 3,163,284 3,918,961 3,719,281 3,176,428 2,809,898

1,400,104 1,922,280 2,661,253 2,465,928 1,935,207 1,577,168
31,564 43,399 60,104 55,753 43,616 35,125
794,835 1,197,605 1,197,605 1,197,599 1,197,605 1,197,605
475,949 717,129 717,129 717,125 717,129 717,129
1.80 1.64 2.27 2.11 1.65 1.35
4,828,749 6,866,978 8,509,403 8,081,650 6,888,355 6,053,526
3,034,831 4,172,758 5,778,917 5,360,614 4,193,665 3,377,275
68,525 94,219 130,485 121,040 94,691 76,257
1,725,393 2,600,001 2,600,001 2,599,996 2,599,999 2,599,994
1,725,393 2,600,001 2,600,001 2,599,996 2,599,999 2,599,994
1.80 1.64 2.27 2.11 1.65 1.33

1,725,393 2,000,000 2,000,000 2,000,000 2,000,000 2,000,000

- 600,001 600,001 599,996 599,999 599,994
- 600,001 1,200,002 1,799,998 2,399,997 2,999,991
 Total
9 10 11 12

2,409,898 3,255,380 3,343,943 - 24,998,368

134,025 - - - 1,995,600
1,101,778 78,011 - - 5,611,876
172,129 5,872 - - 1,271,008
234,794 134,232 - - 425,861
61,878 3,813 - - 504,187
238,531 452,466 - - 752,780
53,955 137 - - 824,896
- 17,024 343,712 69,022 429,758
- - 358,084 158,075 516,159
- - 155,694 3,429 159,123
- 57,258 117,037 - 174,295
273,974 116,486 - - 1,201,341
55,887 345,095 11,266 - 448,524
21,105 - - - 7,459,056
- - - - 1,394,596
- - - - 1,292,803
- - - - 615,684
86,962 987,101 164,900 - 1,269,362
- - - - 1,140,529
- - - - 874,382
- - - - 383,198
254,876 632,298 58,834 - 3,977,105
- 4,676 336,976 737,233 1,078,885
1 - - - 732,620

5,099,793 6,089,849 4,890,446 967,759 59,531,996

3,030,621 4,002,252 2,828,015 473,257 38,192,680
69,179 90,454 64,025 10,496 862,362
1,999,993 1,997,143 1,998,406 484,006 20,476,954
1,999,993 1,997,143 1,998,406 484,006 20,476,954
1.55 2.05 1.45 1.00 1.91

3,053,768 3,646,616 2,928,411 579,496 35,647,902

1,814,743 2,396,558 1,693,422 283,387 22,869,868
41,425 54,164 38,339 6,285 516,385
1,197,601 1,195,894 1,196,650 289,824 12,261,649
717,126 716,104 716,557 173,547 7,342,305
1.55 2.05 1.45 1.00 1.91
6,672,870 7,925,433 6,369,419 1,241,981 77,391,614
3,982,936 5,207,844 3,686,229 604,290 49,649,927
89,933 117,590 83,233 13,645 1,121,071
2,600,001 2,599,999 2,599,957 624,046 26,620,616
2,600,001 2,599,999 2,599,957 624,046 26,620,616
1.57 2.05 1.45 0.99 1.91

2,000,000 2,000,000 2,000,000 2,000,000 23,196,622

600,001 599,999 599,957 - 4,799,948
3,599,992 4,199,991 4,799,948 4,799,948 -