Download - HARGA BATUBARA ACUAN (HBA) & HARGA PATOKAN BATUBARA · PDF fileKUALITAS TYPICAL HPB MARKER CV (kcal/kg GAR) TM (%, ar) TS (%, ar) Ash (%,ar) ... Harga Batubara Acuan dan Harga Patokan

HARGA BATUBARA ACUAN (HBA) & HARGA PATOKAN BATUBARA (HPB)

BULAN MEI 2011 HBA BULAN MEI 2011

HBA MEI US$/Ton 117,61 FOB Vessel

HPB BATUBARA MARKER

HPB BATUBARA LAINNYA

No MEREK DAGANG/ BRAND

Kualitas Tipikal

Formula HPB

(USD/ton) CV

(kcal/kg GAR)

TM (%,ar)

TS (%,ar)

Ash (%,ar)

9 Gunung Bayan II 7,000 12.00 2.00 10.00 (0.9778 * Gunung Bayan I) - 2.0181 121.76 10 Marunda Thermal Coal 6,600 11.00 0.50 10.00 (0.9963 * Prima Coal) - 1.582 121.98 11 Trubaindo HCV_HS 6,553 12.00 1.69 4.21 (0.9781 * Prima Coal) - 3.939 117.36 12 Trubaindo HCV_LS 6,423 11.50 0.71 4.76 (0.9641 * Prima Coal) - 0.172 119.40 13 Tanjung Formation Coal 6,420 11.00 0.70 12.50 (0.9691 * Prima Coal) - 3.252 116.94 14 Pinang 6000 NAR 6,300 14.00 0.60 5.50 (1.0221 * Pinang 6150) - 0.102 114.16 15 Arutmin Satui 10 6,300 11.00 1.00 10.00 (1.0577 * Pinang 6150) - 3.666 114.58 16 Arutmin Senakin 6,250 11.00 1.00 12.00 (1.0493 * Pinang 6150) - 4.427 112.88 17 Arutmin A6250 6,250 10.00 1.20 12.00 (1.0611 * Pinang 6150) - 5.281 113.34 18 Mandiri A 6,210 10.00 0.70 4.65 (1.0543 * Pinang 6150) - 0.310 117.55 19 Wahana Coal 6,200 12.00 0.90 10.00 (1.0292 * Pinang 6150) - 3.135 111.93 20 Indominco IM_West / 6500 6,171 15.50 0.76 5.22 (0.9837 * Pinang 6150) - 0.453 109.51 21 TAJ Coal 6,200 12.00 1.00 14.00 (1.0292 * Pinang 6150) - 5.135 109.93 22 Mandiri B 6,148 10.00 1.26 4.70 (1.0438 * Pinang 6150) - 2.521 114.17 23 Trubaindo MCV_LS 6,143 14.00 0.76 5.20 (0.9966 * Pinang 6150) - 0.504 110.91 24 SKB Coal 6,130 9.00 2.20 17.00 (1.0523 * Pinang 6150) - 11.241 106.40 25 Baramarta Coal 6,112 9.50 0.95 13.00 (1.0435 * Pinang 6150) - 4.600 112.05 26 Arutmin A6100 6,100 11.50 1.00 12.50 (1.0184 * Pinang 6150) - 4.485 109.36 27 Insani Coal 6,050 19.00 0.15 3.20 (0.9244 * Pinang 6150) + 3.088 106.43 28 BCS Coal 6,050 16.26 0.45 9.32 (0.9557 * Pinang 6150) - 0.724 106.12 29 Indominco IM_West / 6350 6,029 15.50 0.71 5.22 (0.9610 * Pinang 6150) - 0.149 107.29 30 Pinang 6000 6,000 16.00 0.60 5.00 (0.9508 * Pinang 6150) + 0.426 106.71 31 Indominco IMM_MCVHS 5,970 15.50 1.65 5.05 (0.9516 * Pinang 6150) - 3.798 102.59 32 Multi Coal Low 5,950 16.00 1.00 7.00 (0.9428 * Pinang 6150) - 1.937 103.46 33 Bangun Coal 5,929 8.20 1.15 15.23 (1.0268 * Pinang 6150) - 6.215 108.57 34 Multi Coal Middle 5,900 16.00 2.00 7.00 (0.9349 * Pinang 6150) - 5.901 98.62 35 Pinang 5900 5,900 19.00 0.90 4.50 (0.9015 * Pinang 6150) - 0.347 100.44 36 Arutmin A5900 5,900 12.00 0.90 13.00 (0.9794 * Pinang 6150) - 4.105 105.39

NO MEREK DAGANG/

BRAND

KUALITAS TYPICAL HPB MARKER CV

(kcal/kg GAR)

TM (%, ar)

TS (%, ar)

Ash (%,ar)

Mei 2011

Batubara Utama

1 Gunung Bayan I 7.000 10,0 1,0 15,0 126.59 2 Prima Coal 6.700 12,0 0,6 5,0 124.02 3 Pinang 6150 6.200 14,5 0,6 5,5 111.79 4 Indominco IM_East 5.700 17,5 1,6 4,8 95.85 5 Melawan Coal 5.400 22,5 0,4 5,0 90.22 6 Envirocoal 5.000 26,0 0,1 1,2 83.14 7 Jorong J-1 4.400 32,0 0,3 4,2 67.04 8 Ecocoal 4.200 35,0 0,2 3,9 60.75

No MEREK DAGANG/BRAND

Kualitas Tipikal

Formula

HPB (USD/ton)

CV

(kcal/kg

GAR)

TM

(%,ar)

TS

(%,ar)

Ash

(%,ar)

37 Multi Coal High 5,765 16.00 3.20 7.00(1.0298 *Indominco IM_East) ‐ 7.183 91.5238 KCM Coal 5,730 10.50 0.90 20.50(1.0906 *Indominco IM_East) ‐ 3.429 101.1039 TSA coal 5,700 18.00 2.00 8.00(0.9939 *Indominco IM_East) ‐ 2.755 92.5140 Tanito Coal / ISC 5,700 17.50 1.00 8.50(1.0000 *Indominco IM_East) + 1.040 96.8941 Tanito Coal 5,700 17.50 1.00 8.50(1.0000 *Indominco IM_East) + 1.040 96.8942 Pinang 5700 5,700 19.00 0.50 5.00(0.9818 *Indominco IM_East) + 4.454 98.5643 Arutmin A5700 5,700 11.00 0.80 14.00(1.0788 *Indominco IM_East) ‐ 0.420 102.9844 BSS Coal 5,520 10.00 0.45 15.50(1.0565 *Indominco IM_East) + 0.397 101.6645 Lanna Harita Coal 5,500 22.00 1.00 6.00(0.9123 *Indominco IM_East) + 2.107 89.5546 Pinang 5500 5,500 21.00 0.40 5.50(0.9240 *Indominco IM_East) + 4.698 93.2647 Berau Mah 5,500 18.00 0.65 4.50(0.9591 *Indominco IM_East) + 3.631 95.5648 Berau MahB 5,300 22.50 0.80 4.30(0.9815 *Melawan Coal) ‐ 1.376 87.1849 Kideco Coal 5,125 24.50 0.10 2.00(0.9246 *Melawan Coal) + 2.822 86.2450 Berau Agathis 5,100 25.00 0.85 4.40(1.0338 * Envirocoal) ‐ 4.681 81.2751 Lanna Harita Coal 5,000 27.00 1.20 6.00(0.9865 *Envirocoal) ‐ 6.208 75.8152 Berau Sungkai 5,000 26.00 1.00 5.00(1.0000 *Envirocoal) ‐ 4.720 78.4253 Berau Sungkai High S 5,000 26.00 1.40 5.00(1.0000 *Envirocoal) ‐ 6.720 76.4254 Arutmin A5000 5,000 22.40 0.54 8.90(1.0486 *Envirocoal) ‐ 5.245 81.9455 Warukin Formation Coal 4,760 25.00 0.55 4.50(0.9649 *Envirocoal) ‐ 2.828 77.3956 Bas Gumay Coal 4,400 35.00 0.50 4.96(0.9559 * Jorong J‐1) ‐ 1.035 63.0557 PIC Coal 4,200 33.00 1.75 6.00(1.0327 *Ecocoal) ‐ 7.346 55.3958 BIB Coal 3,800 41.00 0.40 5.00(0.8167 *Ecocoal) ‐ 5.652 43.9659 Intitirta coal 3,749 42.00 0.50 4.00(0.7914 *Ecocoal) ‐ 5.476 42.6060 PKN 3500 3,520 43.40 0.15 3.40(0.7242 *Ecocoal) ‐ 5.011 38.9861 LIM 3000 2,995 50.10 0.60 5.30(0.5399 *Ecocoal) ‐ 3.736 29.06

FORMULA HARGA PATOKAN BATUBARA STEAM (THERMAL) 1. Harga Batubara Acuan (dalam kesetaraan nilai kalor 6322 kkal/kg GAR)

HBA = 25% lCl1 + 25% Platts1 + 25% NEX + 25% GC [USDIton] Di mana:

· HBA = Harga Batubara Acuan [US$/ton] · ICI = Indonesia Coal Index [US$/ton] · NEX = New Castle Export Index [US$/ton] · GC = New Castle Global Coal Index [US$/ton]

Konversi nilai kalor batubara dari kondisi ADB ke GAR: KGAR = KADB * (100-TM) / (100-IM) Di mana: K GAR = Nilai kalor batubara kondisi GAR (gross as received) K ADB = Nilai kalor batubara kondisi ADB (as dried basis) TM = Total moisture I M = Inherent Moisture Untuk : Kandungan Belerang Batubara dalam as received (ar) Kandungan Abu Batubara dalam as received (ar) 2. Menghitung HPB marker No. 1 - 7

HPB Marker (i) = (HBA * K (i) * A (i)) – (B (i) + U (i)) [US$/ton]

Di mana: · HBP Marker (i) = HPB dari 7 batubara price marker [US$/ton] · K (i) = Nilai Kalor Batubara (i) / 6322 [fraksi] · A (i) = (100 - Kandungan Air Batubara (i)) / (100 – 8) [fraksi] · B (i) = (Kandungan Belerang Batubara (i) – 0.8) * 4 [US$/ton] · U (i) = (Kandungan Abu Batubara (i) – 15) * 0.4 [US$/ton] · (i) = price marker 1 – 7

3. Harga Patokan Batubara Marker No. 8


Di mana: · HBP Marker (i) = HPB batubara price marker 8 [US$/ton] · K (i) = Nilai Kalor Batubara (i) / 6322 [fraksi] · A (i) = (100 - Kandungan Air Batubara (i)) / (100 – 8/FKA(i)) [fraksi] · FKA(i) = ((((100-8)/(100 – Kandungan Air Batubara(i)))*

Kandungan Air Batubara(i)))+(100 – 8))/100 [persen] · B (i) = (Kandungan Belerang Batubara (i) – 0.8) * 4 [US$/ton] · U (i) = (Kandungan Abu Batubara (i) – 15) * 0.4 [US$/ton] · (i) = price marker 8

4. Harga Patokan Batubara Lain No. 9 – 56

HPB (j) = {(HBA Price Marker (i) + (B (i) + U (i))) * (K(j) / K(i)) * [(100 – Kandungan Air (j))/(100 – Kandungan Air (i)]*

[(100 – 8)/(100 – 8)]} – (B (j) + U (j)) [USD/ton]

Di mana: · HPB (j) = HPB batubara selain batubara Price Marker [US$/ton] · B (i) = (Kandungan Belerang Batubara (i) – 0.8) * 4 [US$/ton] · U (i) = (Kandungan Abu Batubara (i) – 15) * 0.4 [US$/ton] · B (j) = (Kandungan Belerang Batubara (j) – 0.8) * 4 [US$/ton] · U (j) = (Kandungan Abu Batubara (j) – 15) * 0.4 [US$/ton] · K (j) / K (i) = Nilai Kalor Batubara (j) / Nilai Kalor Batubara (i) [fraksi] · (i) = price marker 1 – 7 · (j) = batubara lain 9 – 56

5. Harga Patokan Batubara Lain No. 57 – 61 (Batubara Kalori Rendah)

- Bila TM < 40%


[(100 – 8/FKA(i))/(100 – 8/FKA(j)]} – (B (j) + U (j)) [USD/ton]

Di mana: · HPB (j) = HPB batubara selain batubara Price Marker [US$/ton] · B (i) = (Kandungan Belerang Batubara (i) – 0.8) * 4 [US$/ton] · U (i) = (Kandungan Abu Batubara (i) – 15) * 0.4 [US$/ton] · B (j) = (Kandungan Belerang Batubara (j) – 0.8) * 4 [US$/ton] · U (j) = (Kandungan Abu Batubara (j) – 15) * 0.4 [US$/ton] · FKA(j) = (((100-kandungan Air Batubara(i))/(100 – Kandungan Air Batubara(j)))*

Kandungan Batubara(j))+(100 – Kandungan Air Batubara(i)))/100 [persen] · K (j) / K (i) = Nilai Kalor Batubara (j) / Nilai Kalor Batubara (i) [fraksi] · (i) = price marker 8 · (j) = batubara lain 57 – 58

- Bila TM ≥ 40%

HPB (j) = {(HBA Price Marker (i) + (B (i) + U (i))) * (K(j) / K(i)) *

[(100 – Kandungan Air (j))/(100 – Kandungan Air (i)]* [(100 – 8/FKA(i))/(100 – 8/FKA(j)]} [USD/ton]

Di mana: · HPB (j) = HPB batubara selain batubara Price Marker [US$/ton] · FKA(j) = (((100-Kandungan Air Batubara(i))/(100 – Kandungan Air Batubara(j)))*

Kandungan Batubara(j))+(100 – Kandungan Air Batubara(i)))/100 [persen] · K (j) / K (i) = Nilai Kalor Batubara (j) / Nilai Kalor Batubara (i) [fraksi] · (i) = price marker 8 · (j) = batubara lain 59 – 61

Ketentuan : 1. Harga Batubara Acuan dan Harga Patokan Batubara diatas merupakan harga

batubara untuk penjualan spot dalam periode 1 Mei 2011 sampai dengan 31 Mei 2011

2. Dalam hal penjualan batubara dilakukan secara jangka tertentu (term), harga

batubara mengacu pada rata-rata 3 (tiga) Harga Patokan Batubara terakhir pada bulan dimana dilakukan kesepakatan harga batubara, dengan fakor pengali 50% untuk Harga Patokan Batubara bulan terakhir, 30% untuk Harga Patokan Batubara satu bulan sebelumnya dan 20% untuk Harga Patokan Batubara dua bulan sebelumnya.

HARGA BATUBARA ACUAN (HBA) & HARGA PATOKAN BATUBARA (HPB)

UNTUK PERIODE 1 ‐ 30 APRIL 2011

HBA BULAN APRIL 2011

HBA APRIL US$/Ton 122,02 FOB Vessel

HPB BATUBARA MARKER

HPB BATUBARA LAINNYA


Kualitas Tipikal

Formula HPB

(USD/ton) CV

(kcal/kg GAR)

TM (%,ar)

TS (%,ar)

Ash (%,ar)

9 Gunung Bayan II 7,000 12.00 2.00 10.00 (0.9778 * Gunung Bayan I) ‐ 2.0181 126.4310 Marunda Thermal Coal 6,600 11.00 0.50 10.00 (0.9963 * Prima Coal) ‐ 1.582 126.4311 Trubaindo HCV_HS 6,553 12.00 1.69 4.21 (0.9781 * Prima Coal) ‐ 3.939 121.7412 Trubaindo HCV_LS 6,423 11.50 0.71 4.76 (0.9641 * Prima Coal) ‐ 0.172 123.7113 Tanjung Formation Coal 6,420 11.00 0.70 12.50 (0.9691 * Prima Coal) ‐ 3.252 121.2714 Pinang 6000 NAR 6,300 14.00 0.60 5.50 (1.0221 * Pinang 6150) ‐ 0.102 118.2715 Arutmin Satui 10 6,300 11.00 1.00 10.00 (1.0577 * Pinang 6150) ‐ 3.666 118.8316 Arutmin Senakin 6,250 11.00 1.00 12.00 (1.0493 * Pinang 6150) ‐ 4.427 117.1017 Arutmin A6250 6,250 10.00 1.20 12.00 (1.0611 * Pinang 6150) ‐ 5.281 117.6118 Mandiri A 6,210 10.00 0.70 4.65 (1.0543 * Pinang 6150) ‐ 0.310 121.7919 Wahana Coal 6,200 12.00 0.90 10.00 (1.0292 * Pinang 6150) ‐ 3.135 116.0620 Indominco IM_West / 6500 6,171 15.50 0.76 5.22 (0.9837 * Pinang 6150) ‐ 0.453 113.4721 TAJ Coal 6,200 12.00 1.00 14.00 (1.0292 * Pinang 6150) ‐ 5.135 114.0622 Mandiri B 6,148 10.00 1.26 4.70 (1.0438 * Pinang 6150) ‐ 2.521 118.3623 Trubaindo MCV_LS 6,143 14.00 0.76 5.20 (0.9966 * Pinang 6150) ‐ 0.504 114.9124 SKB Coal 6,130 9.00 2.20 17.00 (1.0523 * Pinang 6150) ‐ 11.241 110.6325 Baramarta Coal 6,112 9.50 0.95 13.00 (1.0435 * Pinang 6150) ‐ 4.600 116.2426 Arutmin A6100 6,100 11.50 1.00 12.50 (1.0184 * Pinang 6150) ‐ 4.485 113.4627 Insani Coal 6,050 19.00 0.15 3.20 (0.9244 * Pinang 6150) + 3.088 110.1528 BCS Coal 6,050 16.26 0.45 9.32 (0.9557 * Pinang 6150) ‐ 0.724 109.9629 Indominco IM_West / 6350 6,029 15.50 0.71 5.22 (0.9610 * Pinang 6150) ‐ 0.149 111.1530 Pinang 6000 6,000 16.00 0.60 5.00 (0.9508 * Pinang 6150) + 0.426 110.5431 Indominco IMM_MCVHS 5,970 15.50 1.65 5.05 (0.9516 * Pinang 6150) ‐ 3.798 106.4132 Multi Coal Low 5,950 16.00 1.00 7.00 (0.9428 * Pinang 6150) ‐ 1.937 107.2533 Bangun Coal 5,929 8.20 1.15 15.23 (1.0268 * Pinang 6150) ‐ 6.215 112.6934 Multi Coal Middle 5,900 16.00 2.00 7.00 (0.9349 * Pinang 6150) ‐ 5.901 102.3735 Pinang 5900 5,900 19.00 0.90 4.50 (0.9015 * Pinang 6150) ‐ 0.347 104.0636 Arutmin A5900 5,900 12.00 0.90 13.00 (0.9794 * Pinang 6150) ‐ 4.105 109.32

NO MEREK DAGANG/

BRAND

KUALITAS TYPICAL HPB MARKER

CV (kcal/kg GAR)

TM (%, ar)

TS (%, ar)

Ash (%,ar)

April 2011

Batubara Utama

1 Gunung Bayan I 7.000 10,0 1,0 15,0 131.37 2 Prima Coal 6.700 12,0 0,6 5,0 128.49 3 Pinang 6150 6.200 14,5 0,6 5,5 115.81 4 Indominco IM_East 5.700 17,5 1,6 4,8 99.41 5 Melawan Coal 5.400 22,5 0,4 5,0 93.40 6 Envirocoal 5.000 26,0 0,1 1,2 85.94 7 Jorong J‐1 4.400 32,0 0,3 4,2 69.31 8 Ecocoal 4.200 35,0 0,2 3,9 62.77


Kualitas Tipikal

Formula HPB

(USD/ton)

CV (kcal/kg GAR)

TM (%,ar)

TS (%,ar)

Ash (%,ar)

37 Multi Coal High 5,765 16.00 3.20 7.00 (1.0298 * Indominco IM_East) ‐ 7.183 95.1938 KCM Coal 5,730 10.50 0.90 20.50 (1.0906 * Indominco IM_East) ‐ 3.429 104.9939 TSA coal 5,700 18.00 2.00 8.00 (0.9939 * Indominco IM_East) ‐ 2.755 96.0640 Tanito Coal / ISC 5,700 17.50 1.00 8.50 (1.0000 * Indominco IM_East) + 1.040 100.4541 Tanito Coal 5,700 17.50 1.00 8.50 (1.0000 * Indominco IM_East) + 1.040 100.4542 Pinang 5700 5,700 19.00 0.50 5.00 (0.9818 * Indominco IM_East) + 4.454 102.0643 Arutmin A5700 5,700 11.00 0.80 14.00 (1.0788 * Indominco IM_East) ‐ 0.420 106.8344 BSS Coal 5,520 10.00 0.45 15.50 (1.0565 * Indominco IM_East) + 0.397 105.4245 Lanna Harita Coal 5,500 22.00 1.00 6.00 (0.9123 * Indominco IM_East) + 2.107 92.8046 Pinang 5500 5,500 21.00 0.40 5.50 (0.9240 * Indominco IM_East) + 4.698 96.5547 Berau Mah 5,500 18.00 0.65 4.50 (0.9591 * Indominco IM_East) + 3.631 98.9848 Berau MahB 5,300 22.50 0.80 4.30 (0.9815 * Melawan Coal) ‐ 1.376 90.2949 Kideco Coal 5,125 24.50 0.10 2.00 (0.9246 * Melawan Coal) + 2.822 89.1850 Berau Agathis 5,100 25.00 0.85 4.40 (1.0338 * Envirocoal) ‐ 4.681 84.1751 Lanna Harita Coal 5,000 27.00 1.20 6.00 (0.9865 * Envirocoal) ‐ 6.208 78.5752 Berau Sungkai 5,000 26.00 1.00 5.00 (1.0000 * Envirocoal) ‐ 4.720 81.2253 Berau Sungkai High S 5,000 26.00 1.40 5.00 (1.0000 * Envirocoal) ‐ 6.720 79.2254 Arutmin A5000 5,000 22.40 0.54 8.90 (1.0486 * Envirocoal) ‐ 5.245 84.8855 Warukin Formation Coal 4,760 25.00 0.55 4.50 (0.9649 * Envirocoal) ‐ 2.828 80.1056 Bas Gumay Coal 4,400 35.00 0.50 4.96 (0.9559 * Jorong J‐1) ‐ 1.035 65.2257 PIC Coal 4,200 33.00 1.75 6.00 (1.0327 * Ecocoal) ‐ 7.346 57.4758 BIB Coal 3,800 39.00 0.30 5.00 (0.8460 * Ecocoal) + 0.146 53.2559 Intitirta coal 3,749 42.00 0.50 4.00 (0.7914 * Ecocoal) ‐ 5.476 44.2060 PKN 3500 3,520 43.40 0.15 3.40 (0.7242 * Ecocoal) ‐ 5.011 40.4461 LIM 3000 2,995 50.10 0.60 5.30 (0.5399 * Ecocoal) ‐ 3.736 30.15

FORMULA HARGA PATOKAN BATUBARA STEAM (THERMAL) 1. Harga Batubara Acuan (dalam kesetaraan nilai kalor 6322 kkal/kg GAR)

HBA = 25% lCl1 + 25% Platts1 + 25% NEX + 25% GC [USDIton] Di mana:

• HBA = Harga Batubara Acuan [US$/ton] • ICI = Indonesia Coal Index [US$/ton] • NEX = New Castle Export Index [US$/ton] • GC = New Castle Global Coal Index [US$/ton]

Konversi nilai kalor batubara dari kondisi ADB ke GAR: KGAR = KADB * (100‐TM) / (100‐IM) Di mana: K GAR = Nilai kalor batubara kondisi GAR (gross as received) K ADB = Nilai kalor batubara kondisi ADB (as dried basis) TM = Total moisture I M = Inherent Moisture Untuk : Kandungan Belerang Batubara dalam as received (ar) Kandungan Abu Batubara dalam as received (ar) 2. Menghitung HPB marker No. 1 ‐ 7 HPB Marker (i) = (HBA * K (i) * A (i)) – (B (i) + U (i)) [US$/ton]

Di mana:

• HBP Marker (i) = HPB dari 7 batubara price marker [US$/ton] • K (i) = Nilai Kalor Batubara (i) / 6322 [fraksi] • A (i) = (100 ‐ Kandungan Air Batubara (i)) / (100 – 8) [fraksi] • B (i) = (Kandungan Belerang Batubara (i) – 0.8) * 4 [US$/ton] • U (i) = (Kandungan Abu Batubara (i) – 15) * 0.4 [US$/ton] • (i) = price marker 1 – 7

3. Harga Patokan Batubara Marker No. 8 HPB Marker (i) = (HBA * K (i) * A (i)) – (B (i) + U (i)) [US$/ton]

Di mana:

• HBP Marker (i) = HPB batubara price marker 8 [US$/ton] • K (i) = Nilai Kalor Batubara (i) / 6322 [fraksi] • A (i) = (100 ‐ Kandungan Air Batubara (i)) / (100 – 8/FKA(i)) [fraksi] • FKA(i) = ((((100‐8)/(100 – Kandungan Air Batubara(i)))*

Kandungan Air Batubara(i)))+(100 – 8))/100 [persen] • B (i) = (Kandungan Belerang Batubara (i) – 0.8) * 4 [US$/ton] • U (i) = (Kandungan Abu Batubara (i) – 15) * 0.4 [US$/ton] • (i) = price marker 8

4. Harga Patokan Batubara Lain No. 9 – 56 HPB (j) = {(HBA Price Marker (i) + (B (i) + U (i))) * (K(j) / K(i)) *

[(100 – Kandungan Air (j))/(100 – Kandungan Air (i)]* [(100 – 8)/(100 – 8)]} – (B (j) + U (j)) [USD/ton]

Di mana: • HPB (j) = HPB batubara selain batubara Price Marker [US$/ton] • B (i) = (Kandungan Belerang Batubara (i) – 0.8) * 4 [US$/ton] • U (i) = (Kandungan Abu Batubara (i) – 15) * 0.4 [US$/ton] • B (j) = (Kandungan Belerang Batubara (j) – 0.8) * 4 [US$/ton] • U (j) = (Kandungan Abu Batubara (j) – 15) * 0.4 [US$/ton] • K (j) / K (i) = Nilai Kalor Batubara (j) / Nilai Kalor Batubara (i) [fraksi] • (i) = price marker 1 – 7 • (j) = batubara lain 9 – 56

5. Harga Patokan Batubara Lain No. 57 – 61 (Batubara Kalori Rendah)

− Bila TM < 40%


[(100 – 8/FKA(i))/(100 – 8/FKA(j)]} – (B (j) + U (j)) [USD/ton]

Di mana: • HPB (j) = HPB batubara selain batubara Price Marker [US$/ton] • B (i) = (Kandungan Belerang Batubara (i) – 0.8) * 4 [US$/ton] • U (i) = (Kandungan Abu Batubara (i) – 15) * 0.4 [US$/ton] • B (j) = (Kandungan Belerang Batubara (j) – 0.8) * 4 [US$/ton] • U (j) = (Kandungan Abu Batubara (j) – 15) * 0.4 [US$/ton] • FKA(j) = (((100‐kandungan Air Batubara(i))/(100 – Kandungan Air Batubara(j)))*

Kandungan Batubara(j))+(100 – Kandungan Air Batubara(i)))/100 [persen] • K (j) / K (i) = Nilai Kalor Batubara (j) / Nilai Kalor Batubara (i) [fraksi] • (i) = price marker 8 • (j) = batubara lain 57 – 58

− Bila TM ≥ 40%

HPB (j) = {(HBA Price Marker (i) + (B (i) + U (i))) * (K(j) / K(i)) *

[(100 – Kandungan Air (j))/(100 – Kandungan Air (i)]* [(100 – 8/FKA(i))/(100 – 8/FKA(j)]} [USD/ton]

Di mana: • HPB (j) = HPB batubara selain batubara Price Marker [US$/ton] • FKA(j) = (((100‐Kandungan Air Batubara(i))/(100 – Kandungan Air Batubara(j)))*

Kandungan Batubara(j))+(100 – Kandungan Air Batubara(i)))/100 [persen] • K (j) / K (i) = Nilai Kalor Batubara (j) / Nilai Kalor Batubara (i) [fraksi] • (i) = price marker 8 • (j) = batubara lain 59 – 61

Ketentuan : 1. Harga Batubara Acuan dan Harga Patokan Batubara diatas merupakan harga

batubara untuk penjualan spot dalam periode 1 April 2011 sampai dengan 30 April 2011

2. Dalam hal penjualan batubara dilakukan secara jangka tertentu (term), harga

batubara mengacu pada rata-rata 3 (tiga) Harga Patokan Batubara terakhir pada bulan dimana dilakukan kesepakatan harga batubara, dengan fakor pengali 50% untuk Harga Patokan Batubara bulan terakhir, 30% untuk Harga Patokan Batubara satu bulan sebelumnya dan 20% untuk Harga Patokan Batubara dua bulan sebelumnya.

PENJELASAN HBA

INFORMASI HBA (GCV 6322 kcal/kg gar)

HBA Maret 2011(US$/ton) 122,43

HARGA MARKER UNTUK EVALUASI

Bulan Maret 2011

Berlanjut ke Halaman Berikut...

NO MEREK DAGANG/ BRANDKUALITAS TYPICAL

HARGA MARKER UNTUK EVALUASI HARGA

BATUBARA BULAN

CV (kcal/kg GAR) TM (%, ar) TS (%) Ash (%) JANUARI 2011

Batubara Utama1 Gunung Bayan I 7.000 10,0 1,0 15,0 132.01

2 Prima Coal 6.700 12,0 0,6 5,0 127.71

3 Pinang 6150 6.200 14,5 0,6 5,5 115.03

4 Indominco IM_East 5.700 17,5 1,6 4,8 99.56

5 Melawan Coal 5.400 22,5 0,4 5,0 92.29

6 Envirocoal 5.000 26,0 0,1 1,2 84.12

7 Jorong J-1 4.400 32,0 0,3 4,2 67.89

8 Ecocoal 4.200 35,0 0,2 3,9 61.23

HARGA BATUBARA LAINNYA UNTUK EVALUASIBulan Maret 2011

No MEREK DAGANG/ BRANDKualitas Tipikal

Formula HPB (USD/ton)

CV (kcal/kg GAR) TM (ar, %) TS (%) Ash (%)

9 Gunung Bayan II 7,000 12.00 2.00 10.00 (0.9778 * Gunung Bayan I) - 1.513 127.57

10 Marunda Thermal Coal 6,600 11.00 0.50 10.00 (0.9963 * Prima Coal) - 1.187 126.05

11 Trubaindo HCV_HS 6,553 12.00 1.69 4.21 (0.9781 * Prima Coal) - 2.954 121.95

12 Trubaindo HCV_LS 6,423 11.50 0.71 4.76 (0.9641 * Prima Coal) - 0.129 123.00

13 Tanjung Formation Coal 6,420 11.00 0.70 12.50 (0.9691 * Prima Coal) - 2.439 121.32

14 Pinang 6000 NAR 6,300 14.00 0.60 5.50 (0.9189 * Prima Coal) + 0.142 117.50

15 Arutmin Satui 10 6,300 11.00 1.00 10.00 (0.9510 * Prima Coal) - 2.524 118.93

16 Arutmin Senakin 6,250 11.00 1.00 12.00 (0.9434 * Prima Coal) - 3.096 117.39

17 Arutmin A6250 6,250 10.00 1.20 12.00 (0.9540 * Prima Coal) - 3.735 118.10

18 Mandiri A 6,210 10.00 0.70 4.65 (0.9479 * Prima Coal) - 0.008 121.05

19 Wahana Coal 6,200 12.00 0.90 10.00 (0.9254 * Prima Coal) - 2.131 116.05

20 Indominco IM_West / 6500 6,171 15.50 0.76 5.22 (0.8844 * Prima Coal) - 0.130 112.82

21 TAJ Coal 6,200 12.00 1.00 14.00 (1.0292 * Pinang 6150) - 3.851 114.55

22 Mandiri B 6,148 10.00 1.26 4.70 (1.0438 * Pinang 6150) - 1.891 118.18

23 Trubaindo MCV_LS 6,143 14.00 0.76 5.20 (0.9966 * Pinang 6150) - 0.378 114.27

24 SKB Coal 6,130 9.00 2.20 17.00 (1.0523 * Pinang 6150) - 8.430 112.62

25 Baramarta Coal 6,112 9.50 0.95 13.00 (1.0435 * Pinang 6150) + 0.450 116.58

26 Arutmin A6100 6,100 11.50 1.00 12.50 (1.0184 * Pinang 6150) - 3.363 113.79

27 Insani Coal 6,050 19.00 0.15 3.20 (0.9244 * Pinang 6150) + 2.316 108.66

28 BCS Coal 6,050 16.26 0.45 9.32 (0.9557 * Pinang 6150) - 0.543 109.40

29 Indominco IM_West / 6350 6,029 15.50 0.71 5.22 (0.9610 * Pinang 6150) - 0.112 110.44

30 Pinang 6000 6,000 16.00 0.60 5.00 (0.9508 * Pinang 6150) + 0.320 109.69

31 Indominco IMM_MCVHS 5,970 15.50 1.65 5.05 (0.9516 * Pinang 6150) - 2.848 106.62

32 Multi Coal Low 5,950 16.00 1.00 7.00 (0.9428 * Pinang 6150) - 1.453 107.01

33 Bangun Coal 5,929 8.20 1.15 15.23 (1.0268 * Pinang 6150) - 4.661 113.45

34 Multi Coal Middle 5,900 16.00 2.00 7.00 (0.9349 * Pinang 6150) - 4.425 103.12

35 Pinang 5900 5,900 19.00 0.90 4.50 (0.9015 * Pinang 6150) - 0.260 103.45

36 Arutmin A5900 5,900 12.00 0.90 13.00 (0.9794 * Pinang 6150) - 3.079 109.59

37 Multi Coal High 5,765 16.00 3.20 7.00 (0.9135 * Pinang 6150) - 7.952 97.14

38 KCM Coal 5,730 10.50 0.90 20.50 (0.9674 * Pinang 6150) - 5.288 106.00

39 TSA coal 5,700 18.00 2.00 8.00 (0.9939 * Indominco IM_East) - 2.067 96.89

40 Tanito Coal / ISC 5,700 17.50 1.00 8.50 (1.0000 * Indominco IM_East) + 0.780 100.34

41 Tanito Coal 5,700 17.50 1.00 8.50 (1.0000 * Indominco IM_East) + 0.780 100.34

42 Pinang 5700 5,700 19.00 0.50 5.00 (0.9818 * Indominco IM_East) + 3.340 101.09

43 Arutmin A5700 5,700 11.00 0.80 14.00 (1.0788 * Indominco IM_East) - 0.315 107.09

44 BSS Coal 5,520 10.00 0.45 15.50 (1.1613 * Melawan Coal) - 4.086 105.47

45 Lanna Harita Coal 5,500 22.00 1.00 6.00 (1.0065 * Melawan Coal) - 2.205 92.40

46 Pinang 5500 5,500 21.00 0.40 5.50 (1.0194 * Melawan Coal) - 0.311 95.51

47 Berau Mah 5,500 18.00 0.65 4.50 (1.0581 * Melawan Coal) - 0.926 98.20

48 Berau MahB 5,300 22.50 0.80 4.30 (0.9815 * Melawan Coal) - 0.912 89.55

49 Kideco Coal 5,125 24.50 0.10 2.00 (1.0458 * Envirocoal) - 0.526 87.45

50 Berau Agathis 5,100 25.00 0.85 4.40 (1.0338 * Envirocoal) - 3.421 83.46

51 Lanna Harita Coal 5,000 27.00 1.20 6.00 (0.9865 * Envirocoal) - 4.656 78.33

52 Berau Sungkai 5,000 26.00 1.00 5.00 (1.0000 * Envirocoal) - 3.840 80.58

53 Berau Sungkai High S 5,000 26.00 1.40 5.00 (1.0000 * Envirocoal) - 5.040 79.08

54 Arutmin A5000 5,000 22.40 0.54 8.90 (1.0486 * Envirocoal) - 3.934 84.28

55 Warukin Formation Coal 4,760 25.00 0.55 4.50 (0.9649 * Envirocoal) - 2.121 79.05

56 Bas Gumay Coal 4,400 35.00 0.50 4.96 (0.9559 * Jorong J-1) - 0.777 64.11

57 PIC Coal 4,200 33.00 1.75 6.00 (1.0327 * Ecocoal) - 5.510 57.72

58 Borneo BIB 5700 4,100 35.00 0.30 5.00 (0.9762 * Ecocoal) - 5.066 59.20*)

59 Borneo BIB 5500 3,800 39.00 0.30 5.00 (0.8460 * Ecocoal) - 4.391 47.40*)

60 BIB Coal 3,800 39.00 0.30 5.00 (0.8460 * Ecocoal) - 4.391 47.40

61 Intitirta coal 3,749 42.00 0.50 4.00 (0.7914 * Ecocoal) - 4.107 44.35

62 PKN 3500 3,520 43.40 0.15 3.40 (0.7242 * Ecocoal) - 3.758 47.40

63 LIM 3000 2,995 50.10 0.60 5.30 (0.5399 * Ecocoal) - 2.802 30.25

Catatan: - Terdapat brand baru batubara: 1. TAJ Coal; 2. Berau Sungkai High S

3. BIB Coal- *): brand BIB 5700 dan BIB 5500 tidak dipergunakan lagi

1. Harga Batubara Acuan (HBA) dalam kesetaraan nilai kalor:

HBA = 25% ICI-1 + 25% Platts-1 + 25% NEX + 25% GC [US$/ton]

Di mana:• HBA =HargaBatubaraAcuan [US$/ton]• ICI =IndonesiaCoalIndex [US$/ton]• NEX =NewCastleExportIndex [US$/ton]• GC =NewCastleGlobalCoalIndex [US$/ton]

2. Menghitung HPB marker

a. Harga Patokan Batubara Marker No. 1 – 7


Di mana:• HBPMarker(i) =HPBdari7batubarapricemarker [US$/ton]• K(i) =NilaiKalorBatubara(i)/6322 [fraksi]• A(i) =(100-KandunganAirBatubara(i))/(100–8) [fraksi]• B(i) =(KandunganBelerangBatubara(i)–0.8)*3 [US$/ton]• U(i) =(KandunganAbuBatubara(i)–15)*0.3 [US$/ton]• (i) =pricemarker1–7

b. Harga Patokan Batubara Marker No. 8


Di mana:• HBPMarker(i) =HPBbatubarapricemarker8 [US$/ton]• K(i) =NilaiKalorBatubara(i)/6322 [fraksi]• A(i) =(100-KandunganAirBatubara(i))/(100–8/FKA(i))[fraksi]• FKA(i) =((((100-8)/(100–KandunganAirBatubara(i)))* Kandungan Air Batubara(i))+(100 – 8))/100 [persen]• B(i) =(KandunganBelerangBatubara(i)–0.8)*3 [US$/ton]• U(i) =(KandunganAbuBatubara(i)–15)*0.3 [US$/ton]• (i) =pricemarker8

3. Harga Patokan Batubara Lain

a. Harga Patokan Batubara Lain No. 9 – 54

HPB (j) = {(HBA Price Marker (i) + (B (i) + U (i))) * (K(j) / K(i)) * [(100 – Kandungan Air (j))/(100 – Kandungan Air (i)]* [(100 – 8)/(100 – 8)]} – (B (j) + U (j)) [USD/ton]

FORMULA HARGA PATOKAN BATUBARA


Di mana:

• HPB(j) =HPBbatubaraselainbatubaraPriceMarker [US$/ton]• B(i) =(KandunganBelerangBatubara(i)–0.8)*3 [US$/ton]• U(i) =(KandunganAbuBatubara(i)–15)*0.3 [US$/ton]• B(j) =(KandunganBelerangBatubara(j)–0.8)*3 [US$/ton]• U(j) =(KandunganAbuBatubara(j)–15)*0.3 [US$/ton]• K(j)/K(i) =NilaiKalorBatubara(j)/NilaiKalorBatubara(i) [fraksi]• (i) =pricemarker1–8• (j) =batubaralain9–54

b. Harga Patokan Batubara Lain No. 55 – 60 (Batubara Kalori Rendah)

- Bila TM ≤ 35%

HPB (j) = {(HBA Price Marker (i) + (B (i) + U (i))) * (K(j) / K(i)) * [(100 – Kandungan Air (j))/(100 – Kandungan Air (i)]* [(100 – 8/FKA(i))/(100 – 8/FKA(j)]} – (B (j) + U (j)) [USD/ton]

Di mana:• HPB(j) =HPBbatubaraselainbatubaraPriceMarker [US$/ton]• B(i) =(KandunganBelerangBatubara(i)–0.8)*3 [US$/ton]• U(i) =(KandunganAbuBatubara(i)–15)*0.3 [US$/ton]• B(j) =(KandunganBelerangBatubara(j)–0.8)*3 [US$/ton]• U(j) =(KandunganAbuBatubara(j)–15)*0.3 [US$/ton]• FKA(j) =((((100-8)/(100–KandunganAirBatubara(j)))* Kandungan Air Batubara(j))+(100 – 8))/100 [persen]• K(j)/K(i) =NilaiKalorBatubara(j)/NilaiKalorBatubara(i) [fraksi]• (i) =pricemarker1–8• (j) =batubaralain55–60

- Bila TM > 35%

HPB (j) = {(HBA Price Marker (i) + (B (i) + U (i))) * (K(j) / K(i)) * [(100 – Kandungan Air (j))/(100 – Kandungan Air (i)]* [(100 – 8/FKA(i))/(100 – 8/FKA(j)]} [USD/ton]

Di mana:• HPB(j) =HPBbatubaraselainbatubaraPriceMarker [US$/ton]• FKA(j) =((((100-8)/(100–KandunganAirBatubara(j)))* Kandungan Air Batubara(j))+(100 – 8))/100 [persen]• K(j)/K(i) =NilaiKalorBatubara(j)/NilaiKalorBatubara(i) [fraksi]• (i) =pricemarker1–8• (j) =batubaralain57–60

Catatan :1. HBA dan HPB di atas berlaku untuk harga spot (kontrak penjualan di bawah 12 bulan) 2. Untuk harga term (kontrak penjualan lebih dari 12 bulan), harga acuan menggunakan rata-rata HBA 3 bulan terakhir dan harga berlaku untuk penjualan batubara selama 12 bulan.3. Untuk penjualan di atas tongkang (FOB Barge) dilakukan penyesuaian (dikurangi biaya barging dan biaya transhipment dari FOB Vessel ke FOB Barge).4. Untuk penjualan CIF/CNF dilakukan penyesuaian ditambah barge atau tongkang dari lokasi transhipment ke tujuan akhir.5. Rumus konversi ADB ke GAR; CV GAR = CV ADB x ((100-TM)/(100-IM)) GAR : Gross As Received ADB : Air Dried Bases TM : Total Moisture IM : Inherent Moisture

PENJELASAN HBA



Bulan Februari 2011


HBA Februari 2011

(US$/ton) 127,05

NO MEREK DAGANG/ BRAND

KUALITAS TYPICAL


HARGA BATUBARA BULAN

CV (kcal/kg

GAR)TM (%, ar) TS (%) Ash (%) FEBRUARI 2011

Batubara Utama

1 Gunung Bayan I 7.000 10,0 1,0 15,0 137,02 2 Prima Coal 6.700 12,0 0,6 5,0 132,39 3 Pinang 6150 6.200 14,5 0,6 5,5 119,25 4 Indominco IM_East 5.700 17,5 1,6 4,8 103,29 5 Melawan Coal 5.400 22,5 0,4 5,0 95,62 6 Envirocoal 5.000 26,0 0,1 1,2 87,06 7 Jorong J-1 4.400 32,0 0,3 4,2 70,26 8 Ecocoal 4.200 35,0 0,2 3,9 63,34

HARGA BATUBARA LAINNYA UNTUK EVALUASI

Bulan Februari 2011


Kualitas Tipikal

Formula HPB (USD/ton) CV (kcal/kg

GAR)TM (ar,

%)TS (%) Ash (%)

9 Gunung Bayan II 7.000 12,0 2,0 10,0 (0,9778 * Gunung Bayan I) - 1,513 132,46

10 Marunda Thermal Coal 6.600 11,0 0,5 10,0 (0,9963 * Prima Coal) - 1,187 130,71

11 Trubaindo HCV_HS 6.553 12,0 1,7 4,2 (0,9781 * Prima Coal) - 2,954 126,54

12 Trubaindo HCV_LS 6.423 11,5 0,7 4,8 (0,9641 * Prima Coal) - 0,129 127,51

13 Tanjung Formation Coal 6.420 11,0 0,7 12,5 (0,9691 * Prima Coal) - 2,439 125,86

14 Pinang 6000 NAR 6.300 14,0 0,6 5,5 (0,9189 * Prima Coal) + 0,142 121,80

15 Arutmin Satui 10 6.300 11,0 1,0 10,0 (0,9510 * Prima Coal) - 2,524 123,38

16 Arutmin Senakin 6.250 11,0 1,0 12,0 (0,9434 * Prima Coal) - 3,096 121,81

17 Arutmin A6250 6.250 10,0 1,2 12,0 (0,9540 * Prima Coal) - 3,735 122,57

18 Mandiri A 6.210 10,0 0,7 4,7 (0,9479 * Prima Coal) - 0,008 125,49

19 Wahana Coal 6.200 12,0 0,9 10,0 (0,9254 * Prima Coal) - 2,131 120,38

20 Indominco IM_West / 6500 6.171 15,5 0,8 5,2 (0,8844 * Prima Coal) - 0,130 116,96

21 Mandiri B 6.148 10,0 1,3 4,7 (1,0438 * Pinang 6150) - 1,891 122,58

22 Trubaindo MCV_LS 6.143 14,0 0,8 5,2 (0,9966 * Pinang 6150) - 0,378 118,46

23 SKB Coal 6.130 9,0 2,2 17,0 (1,0523 * Pinang 6150) - 8,430 117,05

24 Baramarta Coal 6.112 9,5 1,0 13,0 (1,0435 * Pinang 6150) + 0,450 120,98

25 Arutmin A6100 6.100 11,5 1,0 12,5 (1,0184 * Pinang 6150) - 3,363 118,08

26 Insani Coal 6.050 19,0 0,145 3,2 (0,9244 * Pinang 6150) + 2,316 112,55

27 BCS Coal 6.050 16,3 0,5 9,3 (0,9557 * Pinang 6150) - 0,543 113,42

28 Indominco IM_West / 6350 6.029 15,5 0,7 5,2 (0,9610 * Pinang 6150) - 0,112 114,49

29 Pinang 6000 6.000 16,0 0,6 5,0 (0,9508 * Pinang 6150) + 0,320 113,70

30 Indominco IMM_MCVHS 5.970 15,5 1,7 5,1 (0,9516 * Pinang 6150) - 2,848 110,63

31 Multi Coal Low 5.950 16,0 1,0 7,0 (0,9428 * Pinang 6150) - 1,453 110,98

32 Bangun Coal 5.929 8,2 1,2 15,2 (1,0268 * Pinang 6150) - 4,661 117,78

33 Multi Coal Middle 5.900 16,0 2,0 7,0 (0,9349 * Pinang 6150) - 4,425 107,06

34 Pinang 5900 5.900 19,0 0,9 4,5 (0,9015 * Pinang 6150) - 0,260 107,24

35 Arutmin A5900 5.900 12,0 0,9 13,0 (0,9794 * Pinang 6150) - 3,079 113,72

36 Multi Coal High 5.765 16,0 3,2 7,0 (0,9135 * Pinang 6150) - 7,952 100,98

37 KCM Coal 5.730 10,5 0,9 20,5 (0,9674 * Pinang 6150) - 5,288 110,08

38 TSA coal 5.700 18,0 2,0 8,0 (0,9939 * Indominco IM_East) - 2,067 100,60

39 Tanito Coal / ISC 5.700 17,5 1,0 8,5 (1,0000 * Indominco IM_East) + 0,780 104,07

40 Tanito Coal 5.700 17,5 1,0 8,5 (1,0000 * Indominco IM_East) + 0,780 104,07

41 Pinang 5700 5.700 19,0 0,5 5,0 (0,9818 * Indominco IM_East) + 3,340 104,76

42 Arutmin A5700 5.700 11,0 0,8 14,0 (1,0788 * Indominco IM_East) - 0,315 111,12

43 BSS Coal 5.520 10,0 0,45 15,5 (1,1613 * Melawan Coal) - 4,086 109,42

44 Lanna Harita Coal 5.500 22,0 1,0 6,0 (1,0065 * Melawan Coal) - 2,205 95,81

45 Pinang 5500 5.500 21,0 0,4 5,5 (1,0194 * Melawan Coal) - 0,311 98,96

46 Berau Mah 5.500 18,0 0,7 4,5 (1,0581 * Melawan Coal) - 0,926 102,12

47 Berau MahB 5.300 22,5 0,8 4,3 (0,9815 * Melawan Coal) - 0,912 92,94

48 Kideco Coal 5.125 24,5 0,1 2,0 (1,0458 * Envirocoal) - 0,526 90,52

49 Berau Agathis 5.100 25,0 0,9 4,4 (1,0338 * Envirocoal) - 3,421 86,58

50 Lanna Harita Coal 5.000 27,0 1,2 6,0 (0,9865 * Envirocoal) - 4,656 81,23

51 Berau Sungkai 5.000 26,0 1,0 5,0 (1,0000 * Envirocoal) - 3,840 83,22

52 Arutmin A5000 5.000 22,4 0,5 8,9 (1,0486 * Envirocoal) - 3,934 87,37

53 Warukin Formation Coal 4.760 25,0 0,55 4,5 (0,9649 * Envirocoal) - 2,121 81,88

54 Bas Gumay Coal 4.400 35,0 0,5 5,0 (0,9559 * Jorong J-1) - 0,777 66,39

55 PIC Coal 4.200 33,0 1,8 6,0 (1,0327 * Ecocoal) - 5,510 59,90

56 Borneo BIB 5700 4.100 35,0 0,3 5,0 (0.9762 * Ecocoal) - 0.566 61,27

57 Borneo BIB 5500 3.800 39,0 0,3 5,0 (0,8460 * Ecocoal) - 4,391 49,19

58 Intitirta coal 3.749 42,0 0,5 4,0 (0,7914 * Ecocoal) - 4,107 46,02

59 PKN 3500 3.520 43,4 0,2 3,4 (0,7242 * Ecocoal) - 3,758 42,11

60 LIM 3000 2.995 50,1 0,6 5,3 (0,5399 * Ecocoal) - 2,802 31,40










Di mana:• HBPMarker(i) =HPBbatubarapricemarker8 [US$/ton]• K(i) =NilaiKalorBatubara(i)/6322 [fraksi]• A(i) =(100-KandunganAirBatubara(i))/(100–8/FKA(i)) [fraksi]• FKA(i) =((((100-8)/(100–KandunganAirBatubara(i)))* KandunganAirBatubara(i))+(100–8))/100 [persen]• B(i) =(KandunganBelerangBatubara(i)–0.8)*3 [US$/ton]• U(i) =(KandunganAbuBatubara(i)–15)*0.3 [US$/ton]• (i) =pricemarker8



HPB (j) = {(HBA Price Marker (i) + (B (i) + U (i))) * (K(j) / K(i)) * [(100 – Kandungan Air (j))/(100 – Kandungan Air (i)]* [(100 – 8)/(100 – 8)]} – (B (j) + U (j)) [USD/ton]Di mana:

• HPB(j) =HPBbatubaraselainbatubaraPriceMarker [US$/ton]• B(i) =(KandunganBelerangBatubara(i)–0.8)*3 [US$/ton]• U(i) =(KandunganAbuBatubara(i)–15)*0.3 [US$/ton]• B(j) =(KandunganBelerangBatubara(j)–0.8)*3 [US$/ton]• U(j) =(KandunganAbuBatubara(j)–15)*0.3 [US$/ton]• K(j)/K(i) =NilaiKalorBatubara(j)/NilaiKalorBatubara(i) [fraksi]• (i) =pricemarker1–8• (j) =batubaralain9–54


Catatan :

1. HBAdanHPBdiatasberlakuuntukhargaspot(kontrakpenjualandibawah12bulan)2. Untukhargaterm(kontrakpenjualanlebihdari12bulan),hargaacuanmenggunakanrata-rataHBA3 bulanterakhirdanhargaberlakuuntukpenjualanbatubaraselama12bulan.3. Untukpenjualandiatastongkang(FOBBarge)dilakukanpenyesuaian(dikurangibiayabargingdanbiaya transhipmentdariFOBVesselkeFOBBarge).4. UntukpenjualanCIF/CNFdilakukanpenyesuaianditambahbargeatautongkangdarilokasi transhipmentketujuanakhir.5. RumuskonversiADBkeGAR;CVGAR=CVADBx((100-TM)/(100-IM)) GAR : Gross As Received ADB : Air Dried Bases TM : Total Moisture IM : Inherent Moisture


- Bila TM 35%


Di mana:• HPB(j) =HPBbatubaraselainbatubaraPriceMarker [US$/ton]• B(i) =(KandunganBelerangBatubara(i)–0.8)*3 [US$/ton]• U(i) =(KandunganAbuBatubara(i)–15)*0.3 [US$/ton]• B(j) =(KandunganBelerangBatubara(j)–0.8)*3 [US$/ton]• U(j) =(KandunganAbuBatubara(j)–15)*0.3 [US$/ton]• FKA(j) =((((100-8)/(100–KandunganAirBatubara(j)))* KandunganAirBatubara(j))+(100–8))/100 [persen]• K(j)/K(i) =NilaiKalorBatubara(j)/NilaiKalorBatubara(i) [fraksi]• (i) =pricemarker1–8• (j) =batubaralain55–60

- Bila TM > 35%


Di mana:• HPB(j) =HPBbatubaraselainbatubaraPriceMarker [US$/ton]• FKA(j) =((((100-8)/(100–KandunganAirBatubara(j)))* KandunganAirBatubara(j))+(100–8))/100 [persen]• K(j)/K(i) =NilaiKalorBatubara(j)/NilaiKalorBatubara(i) [fraksi]• (i) =pricemarker1–8• (j) =batubaralain57–60

PENJELASAN HBA


HBA Januari 2011(US$/ton) 112,40


Bulan Januari 2011


NOMEREK DAGANG/

BRAND

KUALITAS TYPICAL




Batubara Utama1 Gunung Bayan I 7.000 10,0 1,0 15,0 121,15 2 Prima Coal 6.700 12,0 0,6 5,0 117,54 3 Pinang 6150 6.200 14,5 0,6 5,5 105,89

4 Indominco IM_East 5.700 17,5 1,6 4,8 91,45 5 Melawan Coal 5.400 22,5 0,4 5,0 85,08 6 Envirocoal 5.000 26,0 0,1 1,2 77,74 7 Jorong J-1 4.400 32,0 0,3 4,2 62,73 8 Ecocoal 4.200 35,0 0,2 3,9 56,64

HARGA BATUBARA LAINNYA UNTUK EVALUASIBulan Januari 2011
















21 Mandiri B 6.148 10,0 1,3 4,7 (1,0438 * Pinang 6150) - 1,891 108,64


23 SKB Coal 6.130 9,0 2,2 17,0 (1,0523 * Pinang 6150) - 8,430 103,00


25 Arutmin A6100 6.100 11,5 1,0 12,5 (1,0184 * Pinang 6150) - 3,363 104,48


27 BCS Coal 6.050 16,3 0,5 9,3 (0,9557 * Pinang 6150) - 0,543 100,66


29 Pinang 6000 6.000 16,0 0,6 5,0 (0,9508 * Pinang 6150) + 0,320 101,00





34 Pinang 5900 5.900 19,0 0,9 4,5 (0,9015 * Pinang 6150) - 0,260 95,21

35 Arutmin A5900 5.900 12,0 0,9 13,0 (0,9794 * Pinang 6150) - 3,079 100,64


37 KCM Coal 5.730 10,5 0,9 20,5 (0,9674 * Pinang 6150) - 5,288 97,16


















55 PIC Coal 4.200 33,0 1,8 6,0 (1,0327 * Ecocoal) - 5,510 52,98




59 PKN 3500 3.520 43,4 0,2 3,4 (0,7242 * Ecocoal) - 3,758 37,26

60 LIM 3000 2.995 50,1 0,6 5,3 (0,5399 * Ecocoal) - 2,802 27,78














Di mana:

• HPB(j) =HPBbatubaraselainbatubaraPriceMarker [US$/ton]• B(i) =(KandunganBelerangBatubara(i)–0.8)*3 [US$/ton]• U(i) =(KandunganAbuBatubara(i)–15)*0.3 [US$/ton]• B(j) =(KandunganBelerangBatubara(j)–0.8)*3 [US$/ton]• U(j) =(KandunganAbuBatubara(j)–15)*0.3 [US$/ton]


• K(j)/K(i)=NilaiKalorBatubara(j)/NilaiKalorBatubara(i) [fraksi]• (i) =pricemarker1–8• (j) =batubaralain9–54


- Bila TM ≤ 35%



- Bila TM > 35%




PENJELASAN HBA


HBA Januari 2011(US$/ton) 112,40


Bulan Januari 2011


NOMEREK DAGANG/

BRAND

KUALITAS TYPICAL




Batubara Utama1 Gunung Bayan I 7.000 10,0 1,0 15,0 121,15 2 Prima Coal 6.700 12,0 0,6 5,0 117,54 3 Pinang 6150 6.200 14,5 0,6 5,5 105,89

4 Indominco IM_East 5.700 17,5 1,6 4,8 91,45 5 Melawan Coal 5.400 22,5 0,4 5,0 85,08 6 Envirocoal 5.000 26,0 0,1 1,2 77,74 7 Jorong J-1 4.400 32,0 0,3 4,2 62,73 8 Ecocoal 4.200 35,0 0,2 3,9 56,64

HARGA BATUBARA LAINNYA UNTUK EVALUASIBulan Januari 2011
















21 Mandiri B 6.148 10,0 1,3 4,7 (1,0438 * Pinang 6150) - 1,891 108,64


23 SKB Coal 6.130 9,0 2,2 17,0 (1,0523 * Pinang 6150) - 8,430 103,00


25 Arutmin A6100 6.100 11,5 1,0 12,5 (1,0184 * Pinang 6150) - 3,363 104,48


27 BCS Coal 6.050 16,3 0,5 9,3 (0,9557 * Pinang 6150) - 0,543 100,66


29 Pinang 6000 6.000 16,0 0,6 5,0 (0,9508 * Pinang 6150) + 0,320 101,00





34 Pinang 5900 5.900 19,0 0,9 4,5 (0,9015 * Pinang 6150) - 0,260 95,21

35 Arutmin A5900 5.900 12,0 0,9 13,0 (0,9794 * Pinang 6150) - 3,079 100,64


37 KCM Coal 5.730 10,5 0,9 20,5 (0,9674 * Pinang 6150) - 5,288 97,16


















55 PIC Coal 4.200 33,0 1,8 6,0 (1,0327 * Ecocoal) - 5,510 52,98




59 PKN 3500 3.520 43,4 0,2 3,4 (0,7242 * Ecocoal) - 3,758 37,26

60 LIM 3000 2.995 50,1 0,6 5,3 (0,5399 * Ecocoal) - 2,802 27,78














Di mana:

• HPB(j) =HPBbatubaraselainbatubaraPriceMarker [US$/ton]• B(i) =(KandunganBelerangBatubara(i)–0.8)*3 [US$/ton]• U(i) =(KandunganAbuBatubara(i)–15)*0.3 [US$/ton]• B(j) =(KandunganBelerangBatubara(j)–0.8)*3 [US$/ton]• U(j) =(KandunganAbuBatubara(j)–15)*0.3 [US$/ton]


• K(j)/K(i)=NilaiKalorBatubara(j)/NilaiKalorBatubara(i) [fraksi]• (i) =pricemarker1–8• (j) =batubaralain9–54


- Bila TM ≤ 35%



- Bila TM > 35%


