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

KUALITAS TYPICAL HPB MARKER

MEREK DAGANG/ CV
NO TM TS Ash
BRAND (kcal/kg Mei 2011
(%, ar) (%, ar) (%,ar)
GAR)
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

HPB BATUBARA LAINNYA

Kualitas Tipikal
CV HPB
No MEREK DAGANG/ BRAND TM TS Ash Formula
(kcal/kg (USD/ton)
(%,ar) (%,ar) (%,ar)
GAR)
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
 KualitasTipikal
CV HPB
No MEREKDAGANG/BRAND TM TS Ash Formula
(kcal/kg (USD/ton)
(%,ar) (%,ar) (%,ar)
GAR)
37 MultiCoalHigh 5,765 16.00 3.20 7.00(1.0298*IndomincoIM_East)7.183 91.52
38 KCMCoal 5,730 10.50 0.90 20.50(1.0906*IndomincoIM_East)3.429 101.10
39 TSAcoal 5,700 18.00 2.00 8.00(0.9939*IndomincoIM_East)2.755 92.51
40 TanitoCoal/ISC 5,700 17.50 1.00 8.50(1.0000*IndomincoIM_East)+1.040 96.89
41 TanitoCoal 5,700 17.50 1.00 8.50(1.0000*IndomincoIM_East)+1.040 96.89
42 Pinang5700 5,700 19.00 0.50 5.00(0.9818*IndomincoIM_East)+4.454 98.56
43 ArutminA5700 5,700 11.00 0.80 14.00(1.0788*IndomincoIM_East)0.420 102.98
44 BSSCoal 5,520 10.00 0.45 15.50(1.0565*IndomincoIM_East)+0.397 101.66
45 LannaHaritaCoal 5,500 22.00 1.00 6.00(0.9123*IndomincoIM_East)+2.107 89.55
46 Pinang5500 5,500 21.00 0.40 5.50(0.9240*IndomincoIM_East)+4.698 93.26
47 BerauMah 5,500 18.00 0.65 4.50(0.9591*IndomincoIM_East)+3.631 95.56
48 BerauMahB 5,300 22.50 0.80 4.30(0.9815*MelawanCoal)1.376 87.18
49 KidecoCoal 5,125 24.50 0.10 2.00(0.9246*MelawanCoal)+2.822 86.24
50 BerauAgathis 5,100 25.00 0.85 4.40(1.0338*Envirocoal)4.681 81.27
51 LannaHaritaCoal 5,000 27.00 1.20 6.00(0.9865*Envirocoal)6.208 75.81
52 BerauSungkai 5,000 26.00 1.00 5.00(1.0000*Envirocoal)4.720 78.42
53 BerauSungkaiHighS 5,000 26.00 1.40 5.00(1.0000*Envirocoal)6.720 76.42
54 ArutminA5000 5,000 22.40 0.54 8.90(1.0486*Envirocoal)5.245 81.94
55 WarukinFormationCoal 4,760 25.00 0.55 4.50(0.9649*Envirocoal)2.828 77.39
56 BasGumayCoal 4,400 35.00 0.50 4.96(0.9559*JorongJ1)1.035 63.05
57 PICCoal 4,200 33.00 1.75 6.00(1.0327*Ecocoal)7.346 55.39
58 BIBCoal 3,800 41.00 0.40 5.00(0.8167*Ecocoal)5.652 43.96
59 Intitirtacoal 3,749 42.00 0.50 4.00(0.7914*Ecocoal)5.476 42.60
60 PKN3500 3,520 43.40 0.15 3.40(0.7242*Ecocoal)5.011 38.98
61 LIM3000 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
IM = 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%

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) = 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.

HARGABATUBARAACUAN(HBA)&HARGAPATOKANBATUBARA(HPB)
UNTUKPERIODE130APRIL2011

HBABULANAPRIL2011

HBAAPRIL US$/Ton 122,02 FOBVessel

HPBBATUBARAMARKER

KUALITASTYPICAL HPBMARKER
MEREKDAGANG/ CV
NO TM TS Ash
BRAND (kcal/kg April2011
(%,ar) (%,ar) (%,ar)
GAR)
BatubaraUtama
1 GunungBayanI 7.000 10,0 1,0 15,0 131.37
2 PrimaCoal 6.700 12,0 0,6 5,0 128.49
3 Pinang6150 6.200 14,5 0,6 5,5 115.81
4 IndomincoIM_East 5.700 17,5 1,6 4,8 99.41
5 MelawanCoal 5.400 22,5 0,4 5,0 93.40
6 Envirocoal 5.000 26,0 0,1 1,2 85.94
7 JorongJ1 4.400 32,0 0,3 4,2 69.31
8 Ecocoal 4.200 35,0 0,2 3,9 62.77

HPBBATUBARALAINNYA

KualitasTipikal
CV HPB
No MEREKDAGANG/BRAND TM TS Ash Formula
(kcal/kg (USD/ton)
(%,ar) (%,ar) (%,ar)
GAR)
9 GunungBayanII 7,000 12.00 2.00 10.00 (0.9778*GunungBayanI)2.0181 126.43
10 MarundaThermalCoal 6,600 11.00 0.50 10.00 (0.9963*PrimaCoal)1.582 126.43
11 TrubaindoHCV_HS 6,553 12.00 1.69 4.21 (0.9781*PrimaCoal)3.939 121.74
12 TrubaindoHCV_LS 6,423 11.50 0.71 4.76 (0.9641*PrimaCoal)0.172 123.71
13 TanjungFormationCoal 6,420 11.00 0.70 12.50 (0.9691*PrimaCoal)3.252 121.27
14 Pinang6000NAR 6,300 14.00 0.60 5.50 (1.0221*Pinang6150)0.102 118.27
15 ArutminSatui10 6,300 11.00 1.00 10.00 (1.0577*Pinang6150)3.666 118.83
16 ArutminSenakin 6,250 11.00 1.00 12.00 (1.0493*Pinang6150)4.427 117.10
17 ArutminA6250 6,250 10.00 1.20 12.00 (1.0611*Pinang6150)5.281 117.61
18 MandiriA 6,210 10.00 0.70 4.65 (1.0543*Pinang6150)0.310 121.79
19 WahanaCoal 6,200 12.00 0.90 10.00 (1.0292*Pinang6150)3.135 116.06
20 IndomincoIM_West/6500 6,171 15.50 0.76 5.22 (0.9837*Pinang6150)0.453 113.47
21 TAJCoal 6,200 12.00 1.00 14.00 (1.0292*Pinang6150)5.135 114.06
22 MandiriB 6,148 10.00 1.26 4.70 (1.0438*Pinang6150)2.521 118.36
23 TrubaindoMCV_LS 6,143 14.00 0.76 5.20 (0.9966*Pinang6150)0.504 114.91
24 SKBCoal 6,130 9.00 2.20 17.00 (1.0523*Pinang6150)11.241 110.63
25 BaramartaCoal 6,112 9.50 0.95 13.00 (1.0435*Pinang6150)4.600 116.24
26 ArutminA6100 6,100 11.50 1.00 12.50 (1.0184*Pinang6150)4.485 113.46
27 InsaniCoal 6,050 19.00 0.15 3.20 (0.9244*Pinang6150)+3.088 110.15
28 BCSCoal 6,050 16.26 0.45 9.32 (0.9557*Pinang6150)0.724 109.96
29 IndomincoIM_West/6350 6,029 15.50 0.71 5.22 (0.9610*Pinang6150)0.149 111.15
30 Pinang6000 6,000 16.00 0.60 5.00 (0.9508*Pinang6150)+0.426 110.54
31 IndomincoIMM_MCVHS 5,970 15.50 1.65 5.05 (0.9516*Pinang6150)3.798 106.41
32 MultiCoalLow 5,950 16.00 1.00 7.00 (0.9428*Pinang6150)1.937 107.25
33 BangunCoal 5,929 8.20 1.15 15.23 (1.0268*Pinang6150)6.215 112.69
34 MultiCoalMiddle 5,900 16.00 2.00 7.00 (0.9349*Pinang6150)5.901 102.37
35 Pinang5900 5,900 19.00 0.90 4.50 (0.9015*Pinang6150)0.347 104.06
36 ArutminA5900 5,900 12.00 0.90 13.00 (0.9794*Pinang6150)4.105 109.32
 KualitasTipikal
HPB
CV
No MEREKDAGANG/BRAND TM TS Ash Formula (USD/ton
(kcal/kg
(%,ar) (%,ar) (%,ar) )
GAR)
37 MultiCoalHigh 5,765 16.00 3.20 7.00 (1.0298*IndomincoIM_East)7.183 95.19
38 KCMCoal 5,730 10.50 0.90 20.50 (1.0906*IndomincoIM_East)3.429 104.99
39 TSAcoal 5,700 18.00 2.00 8.00 (0.9939*IndomincoIM_East)2.755 96.06
40 TanitoCoal/ISC 5,700 17.50 1.00 8.50 (1.0000*IndomincoIM_East)+1.040 100.45
41 TanitoCoal 5,700 17.50 1.00 8.50 (1.0000*IndomincoIM_East)+1.040 100.45
42 Pinang5700 5,700 19.00 0.50 5.00 (0.9818*IndomincoIM_East)+4.454 102.06
43 ArutminA5700 5,700 11.00 0.80 14.00 (1.0788*IndomincoIM_East)0.420 106.83
44 BSSCoal 5,520 10.00 0.45 15.50 (1.0565*IndomincoIM_East)+0.397 105.42
45 LannaHaritaCoal 5,500 22.00 1.00 6.00 (0.9123*IndomincoIM_East)+2.107 92.80
46 Pinang5500 5,500 21.00 0.40 5.50 (0.9240*IndomincoIM_East)+4.698 96.55
47 BerauMah 5,500 18.00 0.65 4.50 (0.9591*IndomincoIM_East)+3.631 98.98
48 BerauMahB 5,300 22.50 0.80 4.30 (0.9815*MelawanCoal)1.376 90.29
49 KidecoCoal 5,125 24.50 0.10 2.00 (0.9246*MelawanCoal)+2.822 89.18
50 BerauAgathis 5,100 25.00 0.85 4.40 (1.0338*Envirocoal)4.681 84.17
51 LannaHaritaCoal 5,000 27.00 1.20 6.00 (0.9865*Envirocoal)6.208 78.57
52 BerauSungkai 5,000 26.00 1.00 5.00 (1.0000*Envirocoal)4.720 81.22
53 BerauSungkaiHighS 5,000 26.00 1.40 5.00 (1.0000*Envirocoal)6.720 79.22
54 ArutminA5000 5,000 22.40 0.54 8.90 (1.0486*Envirocoal)5.245 84.88
55 WarukinFormationCoal 4,760 25.00 0.55 4.50 (0.9649*Envirocoal)2.828 80.10
56 BasGumayCoal 4,400 35.00 0.50 4.96 (0.9559*JorongJ1)1.035 65.22
57 PICCoal 4,200 33.00 1.75 6.00 (1.0327*Ecocoal)7.346 57.47
58 BIBCoal 3,800 39.00 0.30 5.00 (0.8460*Ecocoal)+0.146 53.25
59 Intitirtacoal 3,749 42.00 0.50 4.00 (0.7914*Ecocoal)5.476 44.20
60 PKN3500 3,520 43.40 0.15 3.40 (0.7242*Ecocoal)5.011 40.44
61 LIM3000 2,995 50.10 0.60 5.30 (0.5399*Ecocoal)3.736 30.15

 FORMULAHARGAPATOKANBATUBARASTEAM(THERMAL)

1. HargaBatubaraAcuan(dalamkesetaraannilaikalor6322kkal/kgGAR)
HBA=25%lCl1+25%Platts1+25%NEX+25%GC [USDIton]

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

KonversinilaikalorbatubaradarikondisiADBkeGAR:
KGAR=KADB*(100TM)/(100IM)

Dimana:
KGAR =NilaikalorbatubarakondisiGAR(grossasreceived)
KADB =NilaikalorbatubarakondisiADB(asdriedbasis)
TM =Totalmoisture
IM =InherentMoisture
Untuk:
KandunganBelerangBatubaradalamasreceived(ar)
KandunganAbuBatubaradalamasreceived(ar)

2. MenghitungHPBmarkerNo.17

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

Dimana:
HBPMarker(i) =HPBdari7batubarapricemarker [US$/ton]
K(i) =NilaiKalorBatubara(i)/6322 [fraksi]
A(i) =(100KandunganAirBatubara(i))/(1008) [fraksi]
B(i) =(KandunganBelerangBatubara(i)0.8)*4 [US$/ton]
U(i) =(KandunganAbuBatubara(i)15)*0.4 [US$/ton]
(i) =pricemarker17

3. HargaPatokanBatubaraMarkerNo.8

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

Dimana:
HBPMarker(i) =HPBbatubarapricemarker8 [US$/ton]
K(i) =NilaiKalorBatubara(i)/6322 [fraksi]
A(i) =(100KandunganAirBatubara(i))/(1008/FKA(i)) [fraksi]
FKA(i) =((((1008)/(100KandunganAirBatubara(i)))*
KandunganAirBatubara(i)))+(1008))/100 [persen]
B(i) =(KandunganBelerangBatubara(i)0.8)*4 [US$/ton]
U(i) =(KandunganAbuBatubara(i)15)*0.4 [US$/ton]
(i) =pricemarker8
4. HargaPatokanBatubaraLainNo.956

HPB(j)={(HBAPriceMarker(i)+(B(i)+U(i)))*(K(j)/K(i))*
[(100KandunganAir(j))/(100KandunganAir(i)]*
[(1008)/(1008)]}(B(j)+U(j)) [USD/ton]

Dimana:
HPB(j) =HPBbatubaraselainbatubaraPriceMarker [US$/ton]
B(i) =(KandunganBelerangBatubara(i)0.8)*4 [US$/ton]
U(i) =(KandunganAbuBatubara(i)15)*0.4 [US$/ton]
B(j) =(KandunganBelerangBatubara(j)0.8)*4 [US$/ton]
U(j) =(KandunganAbuBatubara(j)15)*0.4 [US$/ton]
K(j)/K(i) =NilaiKalorBatubara(j)/NilaiKalorBatubara(i) [fraksi]
(i) =pricemarker17
(j) =batubaralain956

5. HargaPatokanBatubaraLainNo.5761(BatubaraKaloriRendah)

BilaTM<40%

HPB(j)={(HBAPriceMarker(i)+(B(i)+U(i)))*(K(j)/K(i))*
[(100KandunganAir(j))/(100KandunganAir(i)]*
[(1008/FKA(i))/(1008/FKA(j)]}(B(j)+U(j)) [USD/ton]

Dimana:
HPB(j)=HPBbatubaraselainbatubaraPriceMarker [US$/ton]
B(i) =(KandunganBelerangBatubara(i)0.8)*4 [US$/ton]
U(i) =(KandunganAbuBatubara(i)15)*0.4 [US$/ton]
B(j) =(KandunganBelerangBatubara(j)0.8)*4 [US$/ton]
U(j) =(KandunganAbuBatubara(j)15)*0.4 [US$/ton]
FKA(j) =(((100kandunganAirBatubara(i))/(100KandunganAirBatubara(j)))*
KandunganBatubara(j))+(100KandunganAirBatubara(i)))/100 [persen]
K(j)/K(i)=NilaiKalorBatubara(j)/NilaiKalorBatubara(i) [fraksi]
(i) =pricemarker8
(j) =batubaralain5758

BilaTM40%

HPB(j)={(HBAPriceMarker(i)+(B(i)+U(i)))*(K(j)/K(i))*
[(100KandunganAir(j))/(100KandunganAir(i)]*
[(1008/FKA(i))/(1008/FKA(j)]} [USD/ton]

Dimana:
HPB(j)=HPBbatubaraselainbatubaraPriceMarker [US$/ton]
FKA(j) =(((100KandunganAirBatubara(i))/(100KandunganAirBatubara(j)))*
KandunganBatubara(j))+(100KandunganAirBatubara(i)))/100 [persen]
K(j)/K(i)=NilaiKalorBatubara(j)/NilaiKalorBatubara(i) [fraksi]
(i) =pricemarker8
(j) =batubaralain5961
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

HARGA MARKER UNTUK

KUALITAS TYPICAL EVALUASI HARGA
NO MEREK DAGANG/ BRAND BATUBARA BULAN

CV (kcal/kg
TM (%, ar) TS (%) Ash (%) JANUARI 2011
GAR)
Batubara Utama
1 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

Berlanjut ke Halaman Berikut...

 HARGA BATUBARA LAINNYA UNTUK EVALUASI
Bulan Maret 2011
Kualitas Tipikal
HPB
No MEREK DAGANG/ BRAND Formula
(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: 3. BIB Coal
1. TAJ Coal; - *): brand BIB 5700 dan BIB 5500 tidak dipergunakan lagi
2. Berau Sungkai High S
FORMULA HARGA PATOKAN BATUBARA

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 = 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]

2. Menghitung HPB marker

a. Harga Patokan Batubara 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$/ton]
K (i) = Nilai Kalor Batubara (i) / 6322 [fraksi]
A (i) = (100 - Kandungan Air Batubara (i)) / (100 8) [fraksi]
B (i) = (Kandungan Belerang Batubara (i) 0.8) * 3 [US$/ton]
U (i) = (Kandungan Abu Batubara (i) 15) * 0.3 [US$/ton]
(i) = price marker 1 7

b. 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$/ton]
K (i) = Nilai Kalor Batubara (i) / 6322 [fraksi]
A (i) = (100 - Kandungan Air Batubara (i)) / (100 8/FKA(i)) [fraksi]
FKA(i) = ((((100-8)/(100 Kandungan Air Batubara(i)))*
Kandungan Air Batubara(i))+(100 8))/100 [persen]
B (i) = (Kandungan Belerang Batubara (i) 0.8) * 3 [US$/ton]
U (i) = (Kandungan Abu Batubara (i) 15) * 0.3 [US$/ton]
(i) = price marker 8

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]

Berlanjut ke Halaman Berikut...

 Di mana:

HPB (j) = HPB batubara selain batubara Price Marker [US$/ton]

B (i) = (Kandungan Belerang Batubara (i) 0.8) * 3 [US$/ton]
U (i) = (Kandungan Abu Batubara (i) 15) * 0.3 [US$/ton]
B (j) = (Kandungan Belerang Batubara (j) 0.8) * 3 [US$/ton]
U (j) = (Kandungan Abu Batubara (j) 15) * 0.3 [US$/ton]
K (j) / K (i) = Nilai Kalor Batubara (j) / Nilai Kalor Batubara (i) [fraksi]
(i) = price marker 1 8
(j) = batubara lain 9 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) = HPB batubara selain batubara Price Marker [US$/ton]
B (i) = (Kandungan Belerang Batubara (i) 0.8) * 3 [US$/ton]
U (i) = (Kandungan Abu Batubara (i) 15) * 0.3 [US$/ton]
B (j) = (Kandungan Belerang Batubara (j) 0.8) * 3 [US$/ton]
U (j) = (Kandungan Abu Batubara (j) 15) * 0.3 [US$/ton]
FKA(j) = ((((100-8)/(100 Kandungan Air Batubara(j)))*
Kandungan Air Batubara(j))+(100 8))/100 [persen]
K (j) / K (i) = Nilai Kalor Batubara (j) / Nilai Kalor Batubara (i) [fraksi]
(i) = price marker 1 8
(j) = batubara lain 55 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) = HPB batubara selain batubara Price Marker [US$/ton]
FKA(j) = ((((100-8)/(100 Kandungan Air Batubara(j)))*
Kandungan Air Batubara(j))+(100 8))/100 [persen]
K (j) / K (i) = Nilai Kalor Batubara (j) / Nilai Kalor Batubara (i) [fraksi]
(i) = price marker 1 8
(j) = batubara lain 57 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

INFORMASI HBA (GCV 6322 kcal/kg gar)

HBA Februari 2011

(US$/ton) 127,05

HARGA MARKER UNTUK EVALUASI

Bulan Februari 2011

HARGA MARKER
UNTUK EVALUASI
KUALITAS TYPICAL
HARGA BATUBARA
MEREK DAGANG/ BULAN
NO
BRAND
CV
(kcal/kg TM (%, ar) TS (%) Ash (%) FEBRUARI 2011
GAR)
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

Berlanjut ke Halaman Berikut...

 HARGA BATUBARA LAINNYA UNTUK EVALUASI

Bulan Februari 2011

Kualitas Tipikal
No MEREK DAGANG/ BRAND Formula HPB (USD/ton)
CV (kcal/kg TM (ar, TS (%) Ash (%)
GAR) %)
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
FORMULA HARGA PATOKAN BATUBARA

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 = 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]

2. Menghitung HPB marker

a. Harga Patokan Batubara 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$/ton]
K (i) = Nilai Kalor Batubara (i) / 6322 [fraksi]
A (i) = (100 - Kandungan Air Batubara (i)) / (100 8) [fraksi]
B (i) = (Kandungan Belerang Batubara (i) 0.8) * 3 [US$/ton]
U (i) = (Kandungan Abu Batubara (i) 15) * 0.3 [US$/ton]
(i) = price marker 1 7

b. 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$/ton]
K (i) = Nilai Kalor Batubara (i) / 6322 [fraksi]
A (i) = (100 - Kandungan Air Batubara (i)) / (100 8/FKA(i)) [fraksi]
FKA(i) = ((((100-8)/(100 Kandungan Air Batubara(i)))*
Kandungan Air Batubara(i))+(100 8))/100 [persen]
B (i) = (Kandungan Belerang Batubara (i) 0.8) * 3 [US$/ton]
U (i) = (Kandungan Abu Batubara (i) 15) * 0.3 [US$/ton]
(i) = price marker 8

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]
Di mana:

HPB (j) = HPB batubara selain batubara Price Marker [US$/ton]

B (i) = (Kandungan Belerang Batubara (i) 0.8) * 3 [US$/ton]
U (i) = (Kandungan Abu Batubara (i) 15) * 0.3 [US$/ton]
B (j) = (Kandungan Belerang Batubara (j) 0.8) * 3 [US$/ton]
U (j) = (Kandungan Abu Batubara (j) 15) * 0.3 [US$/ton]
K (j) / K (i) = Nilai Kalor Batubara (j) / Nilai Kalor Batubara (i) [fraksi]
(i) = price marker 1 8
(j) = batubara lain 9 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) = HPB batubara selain batubara Price Marker [US$/ton]
B (i) = (Kandungan Belerang Batubara (i) 0.8) * 3 [US$/ton]
U (i) = (Kandungan Abu Batubara (i) 15) * 0.3 [US$/ton]
B (j) = (Kandungan Belerang Batubara (j) 0.8) * 3 [US$/ton]
U (j) = (Kandungan Abu Batubara (j) 15) * 0.3 [US$/ton]
FKA(j) = ((((100-8)/(100 Kandungan Air Batubara(j)))*
Kandungan Air Batubara(j))+(100 8))/100 [persen]
K (j) / K (i) = Nilai Kalor Batubara (j) / Nilai Kalor Batubara (i) [fraksi]
(i) = price marker 1 8
(j) = batubara lain 55 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) = HPB batubara selain batubara Price Marker [US$/ton]
FKA(j) = ((((100-8)/(100 Kandungan Air Batubara(j)))*
Kandungan Air Batubara(j))+(100 8))/100 [persen]
K (j) / K (i) = Nilai Kalor Batubara (j) / Nilai Kalor Batubara (i) [fraksi]
(i) = price marker 1 8
(j) = batubara lain 57 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

INFORMASI HBA (GCV 6322 kcal/kg gar)

HBA Januari 2011

(US$/ton) 112,40

HARGA MARKER UNTUK EVALUASI

Bulan Januari 2011

HARGA MARKER
UNTUK EVALUASI
KUALITAS TYPICAL
MEREK DAGANG/ HARGA BATUBARA
NO BULAN
BRAND
CV (kcal/
TM (%, ar) TS (%) Ash (%) JANUARI 2011
kg GAR)
Batubara Utama
1 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

Berlanjut ke Halaman Berikut...

 HARGA BATUBARA LAINNYA UNTUK EVALUASI
Bulan Januari 2011
Kualitas Tipikal
HPB
No MEREK DAGANG/ BRAND Formula
(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) - 1,513 116,95
10 Marunda Thermal Coal 6.600 11,0 0,5 10,0 (0,9963 * Prima Coal) - 1,187 115,92
11 Trubaindo HCV_HS 6.553 12,0 1,7 4,2 (0,9781 * Prima Coal) - 2,954 112,01
12 Trubaindo HCV_LS 6.423 11,5 0,7 4,8 (0,9641 * Prima Coal) - 0,129 113,20
13 Tanjung Formation Coal 6.420 11,0 0,7 12,5 (0,9691 * Prima Coal) - 2,439 111,47
14 Pinang 6000 NAR 6.300 14,0 0,6 5,5 (0,9189 * Prima Coal) + 0,142 108,16
15 Arutmin Satui 10 6.300 11,0 1,0 10,0 (0,9510 * Prima Coal) - 2,524 109,26
16 Arutmin Senakin 6.250 11,0 1,0 12,0 (0,9434 * Prima Coal) - 3,096 107,80
17 Arutmin A6250 6.250 10,0 1,2 12,0 (0,9540 * Prima Coal) - 3,735 108,41
18 Mandiri A 6.210 10,0 0,7 4,7 (0,9479 * Prima Coal) - 0,008 111,42
19 Wahana Coal 6.200 12,0 0,9 10,0 (0,9254 * Prima Coal) - 2,131 106,64
20 Indominco IM_West / 6500 6.171 15,5 0,8 5,2 (0,8844 * Prima Coal) - 0,130 103,83
21 Mandiri B 6.148 10,0 1,3 4,7 (1,0438 * Pinang 6150) - 1,891 108,64
22 Trubaindo MCV_LS 6.143 14,0 0,8 5,2 (0,9966 * Pinang 6150) - 0,378 105,16
23 SKB Coal 6.130 9,0 2,2 17,0 (1,0523 * Pinang 6150) - 8,430 103,00
24 Baramarta Coal 6.112 9,5 1,0 13,0 (1,0435 * Pinang 6150) + 0,450 107,05
25 Arutmin A6100 6.100 11,5 1,0 12,5 (1,0184 * Pinang 6150) - 3,363 104,48
26 Insani Coal 6.050 19,0 0,145 3,2 (0,9244 * Pinang 6150) + 2,316 100,21
27 BCS Coal 6.050 16,3 0,5 9,3 (0,9557 * Pinang 6150) - 0,543 100,66
28 Indominco IM_West / 6350 6.029 15,5 0,7 5,2 (0,9610 * Pinang 6150) - 0,112 101,66
29 Pinang 6000 6.000 16,0 0,6 5,0 (0,9508 * Pinang 6150) + 0,320 101,00
30 Indominco IMM_MCVHS 5.970 15,5 1,7 5,1 (0,9516 * Pinang 6150) - 2,848 97,93
31 Multi Coal Low 5.950 16,0 1,0 7,0 (0,9428 * Pinang 6150) - 1,453 98,39
32 Bangun Coal 5.929 8,2 1,2 15,2 (1,0268 * Pinang 6150) - 4,661 104,07
33 Multi Coal Middle 5.900 16,0 2,0 7,0 (0,9349 * Pinang 6150) - 4,425 94,58
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
36 Multi Coal High 5.765 16,0 3,2 7,0 (0,9135 * Pinang 6150) - 7,952 88,79
37 KCM Coal 5.730 10,5 0,9 20,5 (0,9674 * Pinang 6150) - 5,288 97,16
38 TSA coal 5.700 18,0 2,0 8,0 (0,9939 * Indominco IM_East) - 2,067 88,83
39 Tanito Coal / ISC 5.700 17,5 1,0 8,5 (1,0000 * Indominco IM_East) + 0,780 92,23
40 Tanito Coal 5.700 17,5 1,0 8,5 (1,0000 * Indominco IM_East) + 0,780 92,23
41 Pinang 5700 5.700 19,0 0,5 5,0 (0,9818 * Indominco IM_East) + 3,340 93,13
42 Arutmin A5700 5.700 11,0 0,8 14,0 (1,0788 * Indominco IM_East) - 0,315 98,34
43 BSS Coal 5.520 10,0 0,45 15,5 (1,1613 * Melawan Coal) - 4,086 96,91
44 Lanna Harita Coal 5.500 22,0 1,0 6,0 (1,0065 * Melawan Coal) - 2,205 85,01
45 Pinang 5500 5.500 21,0 0,4 5,5 (1,0194 * Melawan Coal) - 0,311 88,02
46 Berau Mah 5.500 18,0 0,7 4,5 (1,0581 * Melawan Coal) - 0,926 90,76
47 Berau MahB 5.300 22,5 0,8 4,3 (0,9815 * Melawan Coal) - 0,912 82,59
48 Kideco Coal 5.125 24,5 0,1 2,0 (1,0458 * Envirocoal) - 0,526 80,78
49 Berau Agathis 5.100 25,0 0,9 4,4 (1,0338 * Envirocoal) - 3,421 76,95
50 Lanna Harita Coal 5.000 27,0 1,2 6,0 (0,9865 * Envirocoal) - 4,656 72,04
51 Berau Sungkai 5.000 26,0 1,0 5,0 (1,0000 * Envirocoal) - 3,840 73,90
52 Arutmin A5000 5.000 22,4 0,5 8,9 (1,0486 * Envirocoal) - 3,934 77,59
53 Warukin Formation Coal 4.760 25,0 0,55 4,5 (0,9649 * Envirocoal) - 2,121 72,89
54 Bas Gumay Coal 4.400 35,0 0,5 5,0 (0,9559 * Jorong J-1) - 0,777 59,18
55 PIC Coal 4.200 33,0 1,8 6,0 (1,0327 * Ecocoal) - 5,510 52,98
56 Borneo BIB 5700 4.100 35,0 0,3 5,0 (0,9762 * Ecocoal) - 0,566 54,72
57 Borneo BIB 5500 3.800 39,0 0,3 5,0 (0,8460 * Ecocoal) - 4,391 43,52
58 Intitirta coal 3.749 42,0 0,5 4,0 (0,7914 * Ecocoal) - 4,107 40,71
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
FORMULA HARGA PATOKAN BATUBARA

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 = 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]

2. Menghitung HPB marker

a. Harga Patokan Batubara 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$/ton]
K (i) = Nilai Kalor Batubara (i) / 6322 [fraksi]
A (i) = (100 - Kandungan Air Batubara (i)) / (100 8) [fraksi]
B (i) = (Kandungan Belerang Batubara (i) 0.8) * 3 [US$/ton]
U (i) = (Kandungan Abu Batubara (i) 15) * 0.3 [US$/ton]
(i) = price marker 1 7

b. 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$/ton]
K (i) = Nilai Kalor Batubara (i) / 6322 [fraksi]
A (i) = (100 - Kandungan Air Batubara (i)) / (100 8/FKA(i)) [fraksi]
FKA(i) = ((((100-8)/(100 Kandungan Air Batubara(i)))*
Kandungan Air Batubara(i))+(100 8))/100 [persen]
B (i) = (Kandungan Belerang Batubara (i) 0.8) * 3 [US$/ton]
U (i) = (Kandungan Abu Batubara (i) 15) * 0.3 [US$/ton]
(i) = price marker 8

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]

Di mana:

HPB (j) = HPB batubara selain batubara Price Marker [US$/ton]

B (i) = (Kandungan Belerang Batubara (i) 0.8) * 3 [US$/ton]
U (i) = (Kandungan Abu Batubara (i) 15) * 0.3 [US$/ton]
B (j) = (Kandungan Belerang Batubara (j) 0.8) * 3 [US$/ton]
U (j) = (Kandungan Abu Batubara (j) 15) * 0.3 [US$/ton]
 K (j) / K (i) = Nilai Kalor Batubara (j) / Nilai Kalor Batubara (i) [fraksi]
(i) = price marker 1 8
(j) = batubara lain 9 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) = HPB batubara selain batubara Price Marker [US$/ton]
B (i) = (Kandungan Belerang Batubara (i) 0.8) * 3 [US$/ton]
U (i) = (Kandungan Abu Batubara (i) 15) * 0.3 [US$/ton]
B (j) = (Kandungan Belerang Batubara (j) 0.8) * 3 [US$/ton]
U (j) = (Kandungan Abu Batubara (j) 15) * 0.3 [US$/ton]
FKA(j) = ((((100-8)/(100 Kandungan Air Batubara(j)))*
Kandungan Air Batubara(j))+(100 8))/100 [persen]
K (j) / K (i) = Nilai Kalor Batubara (j) / Nilai Kalor Batubara (i) [fraksi]
(i) = price marker 1 8
(j) = batubara lain 55 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) = HPB batubara selain batubara Price Marker [US$/ton]
FKA(j) = ((((100-8)/(100 Kandungan Air Batubara(j)))*
Kandungan Air Batubara(j))+(100 8))/100 [persen]
K (j) / K (i) = Nilai Kalor Batubara (j) / Nilai Kalor Batubara (i) [fraksi]
(i) = price marker 1 8
(j) = batubara lain 57 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

INFORMASI HBA (GCV 6322 kcal/kg gar)

HBA Januari 2011

(US$/ton) 112,40

HARGA MARKER UNTUK EVALUASI

Bulan Januari 2011

HARGA MARKER
UNTUK EVALUASI
KUALITAS TYPICAL
MEREK DAGANG/ HARGA BATUBARA
NO BULAN
BRAND
CV (kcal/
TM (%, ar) TS (%) Ash (%) JANUARI 2011
kg GAR)
Batubara Utama
1 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

Berlanjut ke Halaman Berikut...

 HARGA BATUBARA LAINNYA UNTUK EVALUASI
Bulan Januari 2011
Kualitas Tipikal
HPB
No MEREK DAGANG/ BRAND Formula
(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) - 1,513 116,95
10 Marunda Thermal Coal 6.600 11,0 0,5 10,0 (0,9963 * Prima Coal) - 1,187 115,92
11 Trubaindo HCV_HS 6.553 12,0 1,7 4,2 (0,9781 * Prima Coal) - 2,954 112,01
12 Trubaindo HCV_LS 6.423 11,5 0,7 4,8 (0,9641 * Prima Coal) - 0,129 113,20
13 Tanjung Formation Coal 6.420 11,0 0,7 12,5 (0,9691 * Prima Coal) - 2,439 111,47
14 Pinang 6000 NAR 6.300 14,0 0,6 5,5 (0,9189 * Prima Coal) + 0,142 108,16
15 Arutmin Satui 10 6.300 11,0 1,0 10,0 (0,9510 * Prima Coal) - 2,524 109,26
16 Arutmin Senakin 6.250 11,0 1,0 12,0 (0,9434 * Prima Coal) - 3,096 107,80
17 Arutmin A6250 6.250 10,0 1,2 12,0 (0,9540 * Prima Coal) - 3,735 108,41
18 Mandiri A 6.210 10,0 0,7 4,7 (0,9479 * Prima Coal) - 0,008 111,42
19 Wahana Coal 6.200 12,0 0,9 10,0 (0,9254 * Prima Coal) - 2,131 106,64
20 Indominco IM_West / 6500 6.171 15,5 0,8 5,2 (0,8844 * Prima Coal) - 0,130 103,83
21 Mandiri B 6.148 10,0 1,3 4,7 (1,0438 * Pinang 6150) - 1,891 108,64
22 Trubaindo MCV_LS 6.143 14,0 0,8 5,2 (0,9966 * Pinang 6150) - 0,378 105,16
23 SKB Coal 6.130 9,0 2,2 17,0 (1,0523 * Pinang 6150) - 8,430 103,00
24 Baramarta Coal 6.112 9,5 1,0 13,0 (1,0435 * Pinang 6150) + 0,450 107,05
25 Arutmin A6100 6.100 11,5 1,0 12,5 (1,0184 * Pinang 6150) - 3,363 104,48
26 Insani Coal 6.050 19,0 0,145 3,2 (0,9244 * Pinang 6150) + 2,316 100,21
27 BCS Coal 6.050 16,3 0,5 9,3 (0,9557 * Pinang 6150) - 0,543 100,66
28 Indominco IM_West / 6350 6.029 15,5 0,7 5,2 (0,9610 * Pinang 6150) - 0,112 101,66
29 Pinang 6000 6.000 16,0 0,6 5,0 (0,9508 * Pinang 6150) + 0,320 101,00
30 Indominco IMM_MCVHS 5.970 15,5 1,7 5,1 (0,9516 * Pinang 6150) - 2,848 97,93
31 Multi Coal Low 5.950 16,0 1,0 7,0 (0,9428 * Pinang 6150) - 1,453 98,39
32 Bangun Coal 5.929 8,2 1,2 15,2 (1,0268 * Pinang 6150) - 4,661 104,07
33 Multi Coal Middle 5.900 16,0 2,0 7,0 (0,9349 * Pinang 6150) - 4,425 94,58
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
36 Multi Coal High 5.765 16,0 3,2 7,0 (0,9135 * Pinang 6150) - 7,952 88,79
37 KCM Coal 5.730 10,5 0,9 20,5 (0,9674 * Pinang 6150) - 5,288 97,16
38 TSA coal 5.700 18,0 2,0 8,0 (0,9939 * Indominco IM_East) - 2,067 88,83
39 Tanito Coal / ISC 5.700 17,5 1,0 8,5 (1,0000 * Indominco IM_East) + 0,780 92,23
40 Tanito Coal 5.700 17,5 1,0 8,5 (1,0000 * Indominco IM_East) + 0,780 92,23
41 Pinang 5700 5.700 19,0 0,5 5,0 (0,9818 * Indominco IM_East) + 3,340 93,13
42 Arutmin A5700 5.700 11,0 0,8 14,0 (1,0788 * Indominco IM_East) - 0,315 98,34
43 BSS Coal 5.520 10,0 0,45 15,5 (1,1613 * Melawan Coal) - 4,086 96,91
44 Lanna Harita Coal 5.500 22,0 1,0 6,0 (1,0065 * Melawan Coal) - 2,205 85,01
45 Pinang 5500 5.500 21,0 0,4 5,5 (1,0194 * Melawan Coal) - 0,311 88,02
46 Berau Mah 5.500 18,0 0,7 4,5 (1,0581 * Melawan Coal) - 0,926 90,76
47 Berau MahB 5.300 22,5 0,8 4,3 (0,9815 * Melawan Coal) - 0,912 82,59
48 Kideco Coal 5.125 24,5 0,1 2,0 (1,0458 * Envirocoal) - 0,526 80,78
49 Berau Agathis 5.100 25,0 0,9 4,4 (1,0338 * Envirocoal) - 3,421 76,95
50 Lanna Harita Coal 5.000 27,0 1,2 6,0 (0,9865 * Envirocoal) - 4,656 72,04
51 Berau Sungkai 5.000 26,0 1,0 5,0 (1,0000 * Envirocoal) - 3,840 73,90
52 Arutmin A5000 5.000 22,4 0,5 8,9 (1,0486 * Envirocoal) - 3,934 77,59
53 Warukin Formation Coal 4.760 25,0 0,55 4,5 (0,9649 * Envirocoal) - 2,121 72,89
54 Bas Gumay Coal 4.400 35,0 0,5 5,0 (0,9559 * Jorong J-1) - 0,777 59,18
55 PIC Coal 4.200 33,0 1,8 6,0 (1,0327 * Ecocoal) - 5,510 52,98
56 Borneo BIB 5700 4.100 35,0 0,3 5,0 (0,9762 * Ecocoal) - 0,566 54,72
57 Borneo BIB 5500 3.800 39,0 0,3 5,0 (0,8460 * Ecocoal) - 4,391 43,52
58 Intitirta coal 3.749 42,0 0,5 4,0 (0,7914 * Ecocoal) - 4,107 40,71
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
FORMULA HARGA PATOKAN BATUBARA

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 = 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]

2. Menghitung HPB marker

a. Harga Patokan Batubara 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$/ton]
K (i) = Nilai Kalor Batubara (i) / 6322 [fraksi]
A (i) = (100 - Kandungan Air Batubara (i)) / (100 8) [fraksi]
B (i) = (Kandungan Belerang Batubara (i) 0.8) * 3 [US$/ton]
U (i) = (Kandungan Abu Batubara (i) 15) * 0.3 [US$/ton]
(i) = price marker 1 7

b. 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$/ton]
K (i) = Nilai Kalor Batubara (i) / 6322 [fraksi]
A (i) = (100 - Kandungan Air Batubara (i)) / (100 8/FKA(i)) [fraksi]
FKA(i) = ((((100-8)/(100 Kandungan Air Batubara(i)))*
Kandungan Air Batubara(i))+(100 8))/100 [persen]
B (i) = (Kandungan Belerang Batubara (i) 0.8) * 3 [US$/ton]
U (i) = (Kandungan Abu Batubara (i) 15) * 0.3 [US$/ton]
(i) = price marker 8

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]

Di mana:

HPB (j) = HPB batubara selain batubara Price Marker [US$/ton]

B (i) = (Kandungan Belerang Batubara (i) 0.8) * 3 [US$/ton]
U (i) = (Kandungan Abu Batubara (i) 15) * 0.3 [US$/ton]
B (j) = (Kandungan Belerang Batubara (j) 0.8) * 3 [US$/ton]
U (j) = (Kandungan Abu Batubara (j) 15) * 0.3 [US$/ton]
 K (j) / K (i) = Nilai Kalor Batubara (j) / Nilai Kalor Batubara (i) [fraksi]
(i) = price marker 1 8
(j) = batubara lain 9 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) = HPB batubara selain batubara Price Marker [US$/ton]
B (i) = (Kandungan Belerang Batubara (i) 0.8) * 3 [US$/ton]
U (i) = (Kandungan Abu Batubara (i) 15) * 0.3 [US$/ton]
B (j) = (Kandungan Belerang Batubara (j) 0.8) * 3 [US$/ton]
U (j) = (Kandungan Abu Batubara (j) 15) * 0.3 [US$/ton]
FKA(j) = ((((100-8)/(100 Kandungan Air Batubara(j)))*
Kandungan Air Batubara(j))+(100 8))/100 [persen]
K (j) / K (i) = Nilai Kalor Batubara (j) / Nilai Kalor Batubara (i) [fraksi]
(i) = price marker 1 8
(j) = batubara lain 55 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) = HPB batubara selain batubara Price Marker [US$/ton]
FKA(j) = ((((100-8)/(100 Kandungan Air Batubara(j)))*
Kandungan Air Batubara(j))+(100 8))/100 [persen]
K (j) / K (i) = Nilai Kalor Batubara (j) / Nilai Kalor Batubara (i) [fraksi]
(i) = price marker 1 8
(j) = batubara lain 57 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