SUMMARY LOADING PONTON PT.

ZEN JAYA INDONESIA 2012

CARGO (MT)
NO CONSIGNEE NAME OF MOTHER VESSEL NO SKAB-SPB TUG / BARGE
DRAUGHT
SURVEYOR
1 PT. SENTOSA LAJU ENERGY 1 MV. JS LIBERTY 118 SBB-SKAB/I/2012 118 BG.RMN 2504/TB.KSA 22 5,519.975
PT. SENTOSA LAJU ENERGY MV. JS LIBERTY 119 SBB-SKAB/I/2012 119 BG.RIMAU 2506/TB.LELUASA 5,518.590
PT. SENTOSA LAJU ENERGY MV. JS LIBERTY 120 SBB-SKAB/I/2012 120 BG.RMN 2503/TB.KSA 35 5,419.230
PT. SENTOSA LAJU ENERGY MV. JS LIBERTY 121 SBB-SKAB/I/2012 121 BG.SEA MASTER/TB.HIKMAH 02 5,536.487
PT. SENTOSA LAJU ENERGY MV. JS LIBERTY 122 SBB-SKAB/I/2012 122 BG.NOBEL SEA/TB.ROBBY 88 4,053.306
PT. SENTOSA LAJU ENERGY MV. JS LIBERTY 123 SBB-SKAB/I/2012 123 BG.RMN 2501/TB.KSA 43 5,619.044
PT. SENTOSA LAJU ENERGY MV. JS LIBERTY 124 SBB-SKAB/I/2012 124 BG.RMN 2507/TB.KSA 34 5,536.195
PT. SENTOSA LAJU ENERGY MV. JS LIBERTY 125 SBB-SKAB/I/2012 125 BG.RMN 2504/TB.KSA 22 5,591.064
PT. SENTOSA LAJU ENERGY MV. JS LIBERTY 126 SBB-SKAB/I/2012 126 BG.RIMAU 2506/TB.LELUASA 4,566.212
PT. SENTOSA LAJU ENERGY MV. JS LIBERTY 127 SBB-SKAB/I/2012 127 BG.RMN 2503/TB.KSA 35 3,638.029
PT. SENTOSA LAJU ENERGY MV. JS LIBERTY 128 SBB-SKAB/I/2012 128 BG.NOBEL SEA/TB.ROBBY 88 4,042.319

2 PT. SENTOSA LAJU ENERGY 2 MV.TIANJIN VENTURE 001 SBB-SKAB/II/2012 1 BG.SEA MASTER I/TB.HIKMAH 02 5,503.245
PT. SENTOSA LAJU ENERGY MV.TIANJIN VENTURE 002 SBB-SKAB/II/2012 2 BG.RMN 2501/TB.KSA 43 5,521.557

PT. SENTOSA LAJU ENERGY 3 MV. KAITY L 003 SBB-SKAB/II/2012 3 BG.LIUS EMAS/TB. L FORTUNA 5,539.204
PT. SENTOSA LAJU ENERGY MV. KAITY L 004 SBB-SKAB/II/2012 4 BG.RMN 2501/TB.KSA 43 5,735.291
PT. SENTOSA LAJU ENERGY MV. KAITY L 005 SBB-SKAB/II/2012 5 BG.RIMAU 2506/TB.LELUASA 5,532.086
PT. SENTOSA LAJU ENERGY MV. KAITY L 006 SBB-SKAB/II/2012 6 BG.RMN 2503/TB.KSA 35 5,539.259
PT. SENTOSA LAJU ENERGY MV. KAITY L 007 SBB-SKAB/II/2012 7 BG.ASIA RAIDER 301/TB.KING FISHER 301 5,232.920
PT. SENTOSA LAJU ENERGY MV. KAITY L 008 SBB-SKAB/II/2012 8 BG.ASIA STAR 808/TB. KING FISHER 505 5,517.551
PT. SENTOSA LAJU ENERGY MV. KAITY L 009 SBB-SKAB/II/2012 9 BG.NOBEL SEA 231/TB.KARYA MAKMUR 3,869.527

3 PT. SENTOSA LAJU ENERGY MV. KAITY L 010 SBB-SKAB/II/2012 10 BG.LIUS EMAS/TB. L. FORTUNA 5,496.765
PT. SENTOSA LAJU ENERGY MV. KAITY L 011 SBB-SKAB/III/2012 11 BG.RMN 2501/TB.KSA 43 3,879.728

PT. SENTOSA LAJU ENERGY MV. KAITY L 012 SBB-SKAB/III/2012 12 BG.NOBEL SEA 231/TB.KARYA MAKMUR 3,754.075
PT. SENTOSA LAJU ENERGY 4 MV.NAVIOS MERIDIAN 013 SBB-SKAB/III/2012 13 BG.DIAMOND 1/TB.CLEAVENT 1 5,259.686
PT. SENTOSA LAJU ENERGY MV.NAVIOS MERIDIAN 014 SBB-SKAB/III/2012 14 BG.RMN 2507/TB.KSA 34 5,365.246
PT. SENTOSA LAJU ENERGY MV. MANDARIN RIVER 015 SBB-SKAB/III/2012 15 BG.ASIA STAR 808/TB. KING FISHER 505 5,379.353
PT. SENTOSA LAJU ENERGY MV. MANDARIN RIVER 016 SBB-SKAB/III/2012 16 BG. SEA MASTER / TB. HIKMAH 02 5,518.833
PT. SENTOSA LAJU ENERGY MV. MANDARIN RIVER 017 SBB-SKAB/IV/2012 17 BG.NOBEL SEA 232/TB.ROBBY 88 3,892.052
4 PT. SENTOSA LAJU ENERGY MV. MANDARIN RIVER 018 SBB-SKAB/IV/2012 18 BG.PRIMA SAKTI 06/TB.DELTA ABADI 3 5,533.791
PT. SENTOSA LAJU ENERGY 5 MV.ALPINE TRADER 019 SBB-SKAB/IV/2012 19 BG.NOBEL SEA 231/TB.KARYA MAKMUR 4,036.624
PT. SENTOSA LAJU ENERGY MV.ALPINE TRADER 020 SBB-SKAB/IV/2012 20 BG.ASIA RAIDER 301/TB.KING FISHER 301 5,180.781
PT. SENTOSA LAJU ENERGY MV.ALPINE TRADER 021 SBB-SKAB/IV/2012 21 BG.RIMAU 2506/TB.LELUASA 5,563.576
 PT. SENTOSA LAJU ENERGY MV.ALPINE TRADER 022 SBB-SKAB/IV/2012 22 BG.LIUS EMAS/TB. L FORTUNA 5,484.795
PT. SENTOSA LAJU ENERGY MV.ALPINE TRADER 023 SBB-SKAB/IV/2012 23 BG.PRIMA SAKTI 05/TB.PRIMA STAR 2 5,454.227
PT. SENTOSA LAJU ENERGY MV.ALPINE TRADER 024 SBB-SKAB/IV/2012 24 BG.ASIA STAR 808/TB. KING FISHER 505 3,108.028
PT. SENTOSA LAJU ENERGY MV.ALPINE TRADER 025 SBB-SKAB/IV/2012 25 BG.NOBEL SEA 232/TB.ROBBY 88 3,144.852
5 PT. SENTOSA LAJU ENERGY 6 MV.NIKOLAS III 026 SBB-SKAB/V/2012 26 BG.RMN 2503/TB.KSA 35 5,170.624
PT. SENTOSA LAJU ENERGY MV.NIKOLAS III 027 SBB-SKAB/V/2012 27 BG.DIAMOND 1/TB.CLEAVENT 1 5,636.576
PT. SENTOSA LAJU ENERGY MV.NIKOLAS III 28 SBB-SKAB/V/2012 28 BG.RMN 2504/TB.KSA 22 5,402.670
PT. SENTOSA LAJU ENERGY MV.NIKOLAS III 29 SBB-SKAB/V/2012 29 BG.ASIA STAR 808/TB. KING FISHER 505 5,692.339
PT. SENTOSA LAJU ENERGY MV.NIKOLAS III 30 SBB-SKAB/V/2012 30 BG.ASIA RAIDER 301/TB.KINGFISHER 301 5,432.657
PT. SENTOSA LAJU ENERGY MV.NIKOLAS III 32 SBB-SKAB/V/2012 32 BG.RIMAU 2506/TB.LELUASA 5,501.373
PT. SENTOSA LAJU ENERGY MV.NIKOLAS III 34 SBB-SKAB/V/2012 34 BG.LIUS EMAS/TB. L FORTUNA 3,560.530
PT. SENTOSA LAJU ENERGY 7 MV.MEDI VALENCIA 35 SBB-SKAB/V/2012 35 BG.RMN 2503/TB.KSA 35 5,486.905
PT. SENTOSA LAJU ENERGY MV.MEDI VALENCIA 36 SBB-SKAB/V/2012 36 BG.DIAMOND 1/TB.CLEAVENT 1 5,634.449
PT. SENTOSA LAJU ENERGY MV.MEDI VALENCIA 38 SBB-SKAB/V/2012 38 BG.RMN 2501/TB.KSA 43 5,265.741
PT. SENTOSA LAJU ENERGY MV.MEDI VALENCIA 40 SBB-SKAB/V/2012 40 BG.RMN 2504/TB.KSA 22 5,557.424
PT. SENTOSA LAJU ENERGY MV.MEDI VALENCIA 42 SBB-SKAB/V/2012 42 BG.RMN 2507/TB.KSA 34 5,508.668
PT. SENTOSA LAJU ENERGY MV.MEDI VALENCIA 44 SBB-SKAB/V/2012 44 BG.NOBEL SEA 232/TB.ROBBY 88 4,002.543
PT. SENTOSA LAJU ENERGY 8 MV.PUFFIN BULKER 45 SBB-SKAB/VI/2012 45 BG.PRIMA SAKTI 06/TB.DELTA ABADI 3 5,571.484
PT. SENTOSA LAJU ENERGY MV.PUFFIN BULKER 46 SBB-SKAB/VI/2012 46 BG.RMN 2503/TB.KSA 35 5,602.958
PT. SENTOSA LAJU ENERGY MV.PUFFIN BULKER 47 SBB-SKAB/VI/2012 47 BG.RMN 2501/TB.KSA 43 5,537.824
PT. ENERGY LESTARI SENTOSA MV.PUFFIN BULKER 48 SBB-SKAB/VI/2012 48 BG.RIMAU 2506/TB.LELUASA 1,212.692
PT. SENTOSA LAJU ENERGY MV.PUFFIN BULKER 49 SBB-SKAB/VI/2012 49 BG.LIUS EMAS/TB. L. FORTUNA 5,613.645
PT. SENTOSA LAJU ENERGY MV.PUFFIN BULKER 50 SBB-SKAB/VI/2012 50 BG.SEA MASTER I/TB.HIKMAH 02 5,502.181
PT. SENTOSA LAJU ENERGY MV.PUFFIN BULKER 51 SBB-SKAB/VI/2012 51 BG.PRIMA SAKTI 06/TB.DELTA ABADI 3 5,513.989
PT. SENTOSA LAJU ENERGY MV.PUFFIN BULKER 52 SBB-SKAB/VI/2012 52 BG.RIMAU 2506/TB.LELUASA 4,509.552
PT. SENTOSA LAJU ENERGY MV.PUFFIN BULKER 53 SBB-SKAB/VI/2012 53 BG.ROBBY 26/TB.BIG FAIR M T 2 5,223.953
PT. SENTOSA LAJU ENERGY MV.PUFFIN BULKER 54 SBB-SKAB/VI/2012 54 BG.PRIMA SAKTI 06/TB.DELTA ABADI 3 5,562.871
PT. SENTOSA LAJU ENERGY 9 MV.STAR GLOBE 55 SBB-SKAB/VI/2012 55 BG.RMN 2507/TB.KSA 34 5,515.136
PT. SENTOSA LAJU ENERGY MV.STAR GLOBE 56 SBB-SKAB/VI/2012 56 BG.PRIMA SAKTI 06/TB.DELTA ABADI 3 4,864.796
PT. SENTOSA LAJU ENERGY MV.STAR GLOBE 57 SBB-SKAB/VI/2012 57 BG.RMN 2503/TB.KSA 35 5,548.974
PT. SENTOSA LAJU ENERGY MV.STAR GLOBE 58 SBB-SKAB/VI/2012 58 BG.ASIA STAR 808/TB. KING FISHER 505 5,541.483
7 PT. SENTOSA LAJU ENERGY 10 MV. APJ SURYAVIR 59 SBB-SKAB/VII/2012 59 BG.DIAMOND 1/TB.CLEAVENT 1 5,433.467
PT. SENTOSA LAJU ENERGY MV. APJ SURYAVIR 60 SBB-SKAB/VII/2012 60 BG.RIMAU 2506/TB.LELUASA 5,430.805
PT. SENTOSA LAJU ENERGY MV. APJ SURYAVIR 61 SBB-SKAB/VII/2012 61 BG.PRIMA SAKTI 06/TB.DELTA ABADI 3 5,487.867
PT. SENTOSA LAJU ENERGY MV. APJ SURYAVIR 62 SBB-SKAB/VII/2012 62 BG.ROBBY 26/TB.BIG FAIR M T 2 5,195.232
PT. SENTOSA LAJU ENERGY MV. APJ SURYAVIR 63 SBB-SKAB/VII/2012 63 BG.ASIA RIDER 301/TB.KINGFISHER 301 5,401.159
8 PT. SENTOSA LAJU ENERGY 11 MV.ANNE V7 64 SBB-SKAB/VIII/2012 64 BG.RMN 2503/TB.KSA 35 5,363.325
PT. SENTOSA LAJU ENERGY MV.ANNE V8 65 SBB-SKAB/VIII/2012 65 BG.RMN 2509/TB.KSA 42 5,426.841
PT. SENTOSA LAJU ENERGY 12 MV. UBC LIMAS 66 SBB-SKAB/VIII/2012 66 BG.RMN 2507/TB.KSA 34 5,574.325
PT. ENERGY LESTARI SENTOSA MV.UBC LIMAS 67 SBB-SKAB/VIII/2012 67 BG.PRIMA SAKTI 05/TB.PRIMA STAR 2 5,644.539
PT. SENTOSA LAJU ENERGY MV.ANNE V7 68 SBB-SKAB/VIII/2012 68 BG.RMN 2503/TB.KSA 35 5,641.294
PT. SENTOSA LAJU ENERGY MV.ANNE V7 69 SBB-SKAB/VIII/2012 69 BG.RMN 2504/TB.KSA 22 5,133.200
PT. SENTOSA LAJU ENERGY MV.UBC LIMAS 70 SBB-SKAB/VIII/2012 70 BG. SEA MASTER I / TB. HIKMAH 02 5,374.845
PT. SENTOSA LAJU ENERGY 13 MV.PORT MACAU 71 SBB-SKAB/VIII/2012 71 BG.ASIA RAIDER 301/TB.KINGFISHER 301 5,321.022
PT. SENTOSA LAJU ENERGY MV.PORT MACAU 72 SBB-SKAB/VIII/2012 72 BG.RMN 2504/TB.KSA 22 5,317.195
PT. SENTOSA LAJU ENERGY MV.PORT MACAU 73 SBB-SKAB/VIII/2012 73 BG.RMN 2506/TB.KSA 33 5,430.827
PT. SENTOSA LAJU ENERGY MV.PORT MACAU 74 SBB-SKAB/VIII/2012 74 BG.RIMAU 2506/TB.LELUASA 5,201.057
PT. SENTOSA LAJU ENERGY MV.PORT MACAU 75 SBB-SKAB/VIII/2012 75 BG.SEA MASTER 1/TB.HIKMAH 02 5,343.920
PT. SENTOSA LAJU ENERGY MV.PORT MACAU 76 SBB-SKAB/VIII/2012 76 BG.RMN 2504/TB.KSA 22 5,504.461
PT. SENTOSA LAJU ENERGY MV.PORT MACAU 77 SBB-SKAB/VIII/2012 77 BG.RMN 2506/TB.KSA 33 5,729.920
PT. SENTOSA LAJU ENERGY MV.PORT MACAU 78 SBB-SKAB/VIII/2012 78 BG.LIUS EMAS/TB. L.FORTUNA 5,372.547
PT. SENTOSA LAJU ENERGY MV.PORT MACAU 79 SBB-SKAB/VIII/2012 79 BG.RIMAU 2506/TB.LELUASA 5,345.598
PT. SENTOSA LAJU ENERGY 14 MV.NEMTAS 4 80 SBB-SKAB/IX/2012 80 BG.PRIMA SAKTI 06/TB.DELTA ABADI 3 5,417.264
9 PT. SENTOSA LAJU ENERGY MV.NEMTAS 4 81 SBB-SKAB/IX/2012 81 BG.LIUS EMAS /TB. L.FORTUNA 5,518.060
PT. SENTOSA LAJU ENERGY MV.NEMTAS 4 82 SBB-SKAB/IX/2012 82 BG.RIMAU 2506/TB.LELUASA 5,542.690
PT. SENTOSA LAJU ENERGY 15 MV.STAR NORITA 83 SBB-SKAB/IX/2012 83 BG.SEA MASTER 1/TB.HIKMAH 02 5,516.523
PT. SENTOSA LAJU ENERGY MV.STAR NORITA 84 SBB-SKAB/IX/2012 84 BG.RIMAU 2506/TB.LELUASA 5,688.906
PT. SENTOSA LAJU ENERGY MV.STAR NORITA 85 SBB-SKAB/IX/2012 85 BG.RMN 2504/TB.KSA 22 5,004.701
PT. SENTOSA LAJU ENERGY MV.STAR NORITA 86 SBB-SKAB/IX/2012 86 BG.RMN 2506/TB.KSA 33 5,572.779
PT. SENTOSA LAJU ENERGY MV.STAR NORITA 87 SBB-SKAB/IX/2012 87 BG.PRIMA SAKTI 06/TB.DELTA ABADI 3 5,436.477
PT. SENTOSA LAJU ENERGY MV.STAR NORITA 88 SBB-SKAB/IX/2012 88 BG.RMN 2501/TB.KSA 43 5,412.606
PT. SENTOSA LAJU ENERGY MV.STAR NORITA 89 SBB-SKAB/IX/2012 89 BG.RMN 2507/TB.KSA 34 5,599.763
PT. SENTOSA LAJU ENERGY MV.STAR NORITA 90 SBB-SKAB/IX/2012 90 BG.ASIA STAR 808/TB. KING FISHER 505 5,568.142
PT. SENTOSA LAJU ENERGY MV.STAR NORITA 91 SBB-SKAB/IX/2012 91 BG.ASIA RAIDER 301/TB.KINGFISHER 301 5,225.895
10 PT. SENTOSA LAJU ENERGY MV.STAR NORITA 92 SBB-SKAB/X/2012 92 BG.RMN 2506/TB.KSA 33 5,499.105
PT. SENTOSA LAJU ENERGY 16 MV.SPAR CORVUS 93 SBB-SKAB/X/2012 93 BG.RMN 2504/TB.KSA 22 5,449.675
PT. SENTOSA LAJU ENERGY MV.SPAR CORVUS 94 SBB-SKAB/X/2012 94 BG.RIMAU 2506/TB.LELUASA 5,346.220
PT. SENTOSA LAJU ENERGY 17 MV.DENSA EAGLE 95 SBB-SKAB/X/2012 95 BG.PRIMA SAKTI 07/TB.PRIMA STAR 12 5,523.568
PT. SENTOSA LAJU ENERGY MV.DENSA EAGLE 96 SBB-SKAB/X/2012 96 BG.RIMAU 2506/TB.LELUASA 4,971.117
PT. SENTOSA LAJU ENERGY MV.DENSA EAGLE 97 SBB-SKAB/X/2012 97 BG.RMN 2503/TB.KSA 35 5,595.491
PT. SENTOSA LAJU ENERGY MV.DENSA EAGLE 98 SBB-SKAB/X/2012 98 BG.SOEKAWATI 2707/TB.SLM I 5,258.318
 PERHITUNGAN HPB DAN ROYALTY

INPUT DATA PERHITUNGAN HPB

No SKAB FKA
Tanggal 1-Jan-15 Marker
Quantity 7,488.2 HPB Marker (USD/ton)
CV (kcal/kg ADB 5,500.00
CV (kcal/kg GAR) 3,755.20 HPB FOB Vessel
IM (%, AR) 13.4
TM (%, AR) 40.9 Penyesuaian Biaya FOB Barge :
TS (%, AR) 0.32 Biaya Angkutan Tongkang (Barge)
Ash (%, AR) 10.1 Biaya Surveyor
Lokasi Sumatera Biaya Transhipment
Jarak barging 70.0 Jumlah
Terms CIF
Price per ton 20.5 HPB FOB Barge

Penyesuaian Biaya CIF :

Jenis Vessel Handy Biaya Angkutan Tongkang (Barge)
Jarak Freight 1,000.0 Biaya Vessel
Biaya Surveyor
Biaya asuransi
Biaya angkutan truk
Biaya angkutan kereta api
Jumlah selain asuransi

HPB CIF net

HPB Jual perhitungan royalty

Harga jual menurut HPB

Tarif

Jumlah Royalty
UNGAN HPB
1.56
Ecocoal
57.99

30.59

3.50
0.25
3.00
6.75

23.84

3.50
3.90
0.25
0.8%
-
-
7.65

38.24

38.24
288,607.13
3%

8,658.21
 Marker
HBA Gunung Indominco Melawan
Bulan Prima Coal Pinang 6150 Envirocoal
(USD/Ton) Bayan I IM_East Coal
7,000 gar 6,700 gar 6,150 gar 5,700 gar 5,400 gar 5,000 gar
May-16
Apr-16
Mar-16
Feb-16
Jan-16
Dec-15
Dec-15 HBA SEJAK JUN 15 BELUM DIUPDATE
Nov-15
Oct-15
Sep-15
Aug-15
Jul-15
Jun-15
May-15 61.08 65.36 66.72 60.27 50.14 49.55 47.18
Apr-15 64.48 69.04 70.16 63.37 52.89 52.00 49.34
Mar-15 67.76 72.60 73.49 66.36 55.54 54.36 51.43
Feb-15 62.92 67.35 68.58 61.95 51.63 50.87 48.35
Jan-15 63.84 68.35 69.52 62.78 52.38 51.54 48.93
Dec-14 64.65 69.23 70.34 63.52 53.03 52.12 49.45
Nov-14 65.70 70.36 71.40 64.48 53.88 52.87 50.12
Oct-14 67.26 72.05 72.98 65.90 55.14 54.00 51.11
Sep-14 69.69 74.69 75.45 68.12 57.11 55.74 52.65
Aug-14 70.29 75.34 76.05 68.66 57.59 56.18 53.03
Jul-14 72.45 77.68 78.24 70.63 59.34 57.73 54.41
Jun-14 73.64 78.96 79.45 71.72 60.30 58.59 55.17
May-14 73.60 78.92 79.41 71.68 60.27 58.56 55.14
Apr-14 74.81 80.23 80.64 72.78 61.24 59.43 55.91
Mar-14 77.01 86.62 82.87 74.79 63.02 61.01 57.31
Feb-14 80.44 86.33 86.34 77.91 65.80 63.48 59.49
Jan-14 81.90 87.91 87.82 79.24 66.98 64.53 60.42
Dec-13 80.31 86.19 86.21 77.80 65.69 63.39 59.41
Nov-13 78.13 83.83 84.00 75.81 63.93 61.82 58.02
Oct-13 76.61 82.18 82.46 74.42 62.70 60.72 57.06
Sep-13 76.89 82.49 82.74 74.68 62.93 60.93 57.23
Aug-13 76.70 82.28 82.55 74.51 62.77 60.79 57.11
Jul-13 81.69 87.68 87.61 79.05 66.81 64.38 60.29
Jun-13 84.87 91.13 90.83 81.95 69.38 66.67 62.31
May-13 85.33 91.63 91.30 82.37 69.75 67.00 62.60
Apr-13 88.56 95.13 94.57 85.31 72.36 69.32 64.66
Mar-13 90.09 96.78 96.13 86.71 73.60 70.42 65.63
Feb-13 88.35 94.90 94.36 85.12 72.19 69.17 64.52
 Jan-13 87.55 94.03 93.55 84.40 71.55 68.60 64.02
Dec-12 81.75 87.75 87.67 79.11 66.86 64.42 60.33
Nov-12 81.44 87.41 87.36 78.83 66.61 64.20 60.13
Oct-12 86.04 92.40 92.02 83.02 70.32 67.51 63.05
Sep-12 86.21 92.58 92.19 83.17 70.46 67.63 63.16
Aug-12 84.65 90.89 90.61 81.75 69.20 66.51 62.17
Jul-12 87.56 94.04 93.56 84.40 71.55 68.60 64.02
Jun-12 96.65 103.89 102.78 92.69 78.90 75.14 69.80
May-12 102.12 109.81 108.32 97.67 83.33 79.08 73.28
Apr-12 105.61 113.59 111.86 100.85 86.15 81.59 75.50
Mar-12 112.87 121.46 119.22 107.47 92.02 86.81 80.12
Feb-12 111.58 120.06 117.91 106.30 90.97 85.89 79.30
Jan-12 109.29 117.58 115.59 104.21 89.12 84.24 77.84
Dec-11 112.67 121.24 119.02 107.29 91.86 86.67 79.99
Nov-11 116.65 125.55 123.05 110.92 95.07 89.53 82.53
Oct-11 119.24 128.36 125.68 113.28 97.17 91.40 84.17
Sep-11 116.26 125.13 122.65 110.56 94.76 89.25 82.28
Aug-11 117.21 126.16 123.62 111.43 95.53 89.94 82.88
Jul-11 118.24 127.27 124.66 112.37 96.36 90.68 83.54
Jun-11 119.03 128.13 125.46 113.09 97.00 91.25 84.04
May-11 117.61 126.59 124.02 111.79 95.85 90.22 83.14
Apr-11 122.02 131.37 128.49 115.81 99.41 93.40 85.94
Mar-11 122.43 132.01 127.71 115.03 99.56 92.29 84.12
Feb-11 127.05 137.02 132.39 119.25 103.29 95.62 87.06
Jan-11 112.40 121.15 117.54 105.89 91.45 85.08 77.74
Dec-10 103.41 111.41 108.43 97.70 84.18 78.61 72.02
Nov-10 95.51 102.85 100.42 90.50 77.79 72.92 67.00
Oct-10 92.68 99.79 97.55 87.92 75.50 70.89 65.20
Sep-10 90.05 96.94 94.88 85.52 73.38 68.99 63.53
Aug-10 94.86 102.15 99.76 89.91 77.27 72.46 66.59
Jul-10 96.65 104.09 101.58 91.54 78.71 73.74 67.72
Jun-10 97.22 104.71 102.16 92.06 79.18 74.16 68.09
May-10 92.07 99.13 96.93 87.36 75.01 70.45 64.81
Apr-10 86.58 93.18 91.37 82.36 70.57 66.50 61.32
Mar-10 86.64 93.25 91.43 82.41 70.62 66.54 61.36
Feb-10 87.81 94.61 92.70 83.56 71.63 67.44 62.15
Jan-10 77.39 83.22 82.05 73.98 63.14 59.88 55.47
Dec-09 74.51 80.11 79.14 71.36 60.82 57.82 53.64
Nov-09 68.99 74.13 73.54 66.33 56.35 53.84 50.13
Oct-09 66.71 71.66 71.23 64.25 54.51 52.20 48.68
Sep-09 70.44 75.70 75.01 67.65 57.52 54.89 51.05
Aug-09 71.47 76.82 76.05 68.59 58.36 55.63 51.71
Jul-09 71.29 76.62 75.86 68.42 58.21 55.49 51.59
Jun-09 63.87 68.58 68.34 61.66 52.21 50.15 46.87
May-09 62.83 67.45 67.29 60.71 51.37 49.41 46.21
 Apr-09 63.08 67.72 67.54 60.94 51.57 49.59 46.37
Mar-09 75.11 80.75 79.74 71.90 61.29 58.24 54.02
Feb-09 81.35 87.51 86.06 77.59 66.34 62.73 57.99
Jan-09 78.70 84.65 83.38 75.18 64.20 60.83 56.30

Test average
2009 dan 2012 : ok
2010 91.74 98.78 96.61 87.07 74.75 70.22 64.61
0.00 12.32 11.94 10.75 9.29 8.64 7.88

2011 118.40 127.50 124.52 112.23 96.44 90.44 83.12

(0.00) 0.58 0.64 0.57 0.45 0.49 0.49
 Jorong J-1 Ecocoal
4,400 gar 4,200 gar

37.96 34.88
39.71 36.43
41.40 37.93
38.91 35.72
39.38 36.14
39.80 36.51
40.34 36.99
41.14 37.70
42.39 38.82
42.70 39.09
43.81 40.80
44.42 40.62
44.40 40.61
45.20 41.16
46.16 42.17
47.92 43.74
48.67 44.41
47.85 43.68
46.73 42.68
45.95 41.98
46.09 42.11
46.00 42.03
48.56 44.31
50.20 45.76
50.44 45.98
52.10 47.45
52.88 48.15
51.99 47.36
51.58 46.99
48.59 44.34
48.43 44.19
50.80 46.30
50.89 46.38
50.09 45.66
51.58 47.00
56.26 51.16
59.07 53.66
60.87 55.26
64.60 58.58
63.94 57.99
62.76 56.94
64.50 58.49
66.55 60.31
67.88 61.50
66.35 60.13
66.84 60.57
67.37 61.04
67.77 61.40
67.04 60.75
69.31 62.77
67.89 61.23
70.26 63.34
62.73 56.64
58.10 52.52
54.04 48.90
52.58 47.61
51.23 46.41
53.70 48.61
54.62 49.43
54.92 50.82
52.27 48.41
49.44 45.83
49.47 45.86
50.12 46.45
44.71 41.51
43.24 40.17
40.40 37.57
39.22 36.50
41.14 38.25
41.67 38.74
41.58 38.65
37.76 35.17
37.22 34.68
37.35 34.80
43.54 40.44
46.75 43.37
45.39 41.21

52.10 47.70
6.36 5.52

67.04 60.68
0.39 0.37
 Penyesuaian Biaya FOB Barge
Barging
Surveyor Transhipment
No Wilayah (USD/ton/mil
(USD/ton) (USD/ton)
e)
1 Sumatera 0.05 0.25 3.0
2 Kalimantan Selatan 0.035 0.25 4.0
3 Kalimantan Tengah 0.03 0.25 4.0
4 Kalimantan Timur 0.02 0.25 3.9
5 Kalimantan Barat 0.03 0.25 3.5

Penyesuaian Biaya CIF

Barging Angkutan
Draught Survey Asuransi
No Wilayah (USD/ton/mil Truk
(USD/ton) (%/shipment)
e) Rp/ton/km
1 Sumatera 0.05 0.25 0.8 750
2 Kalimantan Selatan 0.035 0.25 0.8 1,000
3 Kalimantan Tengah 0.03 0.25 0.8 1,000
4 Kalimantan Timur 0.02 0.25 0.8 1,000
5 Kalimantan Barat 0.03 0.25 0.8 1,000
 Angkutan Vessel
Kereta Api Jenis (USD/ton/mil
Rp/ton/km e)
350 Capesize 0.003
Panamax 0.0034
Handymax 0.0037
Handy 0.0039
140.00

120.00

100.00

80.00

60.00

40.00

20.00

-
Jan-09 Apr-09 Jul-09 Oct-09 Jan-10 Apr-10 Jul-10 Oct-10 Jan-11 Apr-11 Jul-11 Oct-11 Jan-12

HBA (USD/Ton) Gunung Bayan I 7,000 gar

Melawan Coal 5,400 gar Envirocoal 5,000 gar
 Grafik HBA

Apr-11 Jul-11 Oct-11 Jan-12 Apr-12 Jul-12 Oct-12 Jan-13 Apr-13 Jul-13 Oct-13 Jan-14 Apr-14 Jul-14 Oct-14 Jan-15 Apr-15

Gunung Bayan I 7,000 gar Prima Coal 6,700 gar Pinang 6150 6,150 gar Indominco IM_East 5,700 gar
Envirocoal 5,000 gar Jorong J-1 4,400 gar Ecocoal 4,200 gar
ul-14 Oct-14 Jan-15 Apr-15 Jul-15 Oct-15 Jan-16 Apr-16
HARGA BATUBARA ACUAN (HBA) & HARGA PATOKAN BATUBARA (HPB)
BULAN DESEMBER 2012
HBA

HBA
HBA (US$/Ton) 81.75 FOB Vessel

HPB BATUBARA MARKER

KUALITAS TYPICAL HPB
No Merek Dagang CV (kcal/kg Marker
GAR) TM (%, AR) TS (%, AR) Ash (%, AR) (USD/ton)
1 Gunung Bayan I 7,000 10.0 1.00 15.0 87.75
2 Prima Coal 6,700 12.0 0.60 5.0 87.67
3 Pinang 6150 6,200 14.5 0.60 5.5 79.11
4 Indominco IM_East 5,700 17.5 1.60 4.8 66.86
5 Melawan Coal 5,400 22.5 0.40 5.0 64.42
6 Envirocoal 5,000 26.0 0.10 1.2 60.33
7 Jorong J-1 4,400 32.0 0.30 4.2 48.59
8 Ecocoal 4,200 35.0 0.18 3.9 44.34

HPB BATUBARA LAINNYA

9 Gunung Bayan II 7,000 12.0 2.00 10.0 83.78
10 Marunda Thermal Coal 6,600 11.0 0.50 10.0 85.76
11 Trubaindo HCV_HS 6,553 12.0 1.69 4.2 81.81
12 Trubaindo HCV_LS 6,423 11.5 0.71 4.8 84.35
13 Tanjung Formation Coal 6,420 11.0 0.70 12.5 81.71
14 Pinang 6000 NAR 6,300 14.0 0.60 5.5 80.75
15 Arutmin Satui 10 6,300 11.0 1.00 10.0 80.01
16 Arutmin Senakin 6,250 11.0 1.00 12.0 78.58
17 Arutmin A6250 6,250 10.0 1.20 12.0 78.66
18 Mandiri A 6,210 10.0 0.70 4.7 83.10
19 Wahana Coal 6,200 12.0 0.90 10.0 78.29
20 Medco Bara 6,200 10.0 4.00 12.0 66.83
21 Indominco IM_West / 6500 6,171 15.5 0.76 5.2 77.36
22 TAJ Coal 6,200 10.0 1.00 14.0 78.03
23 Mandiri B 6,148 10.0 1.26 4.7 80.05
24 Trubaindo MCV_LS 6,143 14.0 0.76 5.2 78.33
25 SKB Coal 6,130 9.0 2.20 17.0 72.01
26 Baramarta Coal 6,112 9.5 0.95 13.0 77.95
27 Arutmin A6100 6,100 11.5 1.00 12.5 76.08
28 Insani Coal 6,050 19.0 0.15 3.2 76.22
29 BCS Coal 5,915 15.1 0.56 9.4 73.78
30 Indominco IM_West / 6350 6,029 15.5 0.71 5.2 75.88
31 Bangun Coal 6,072 10.0 2.20 14.9 71.23
32 Pinang 6000 6,000 16.0 0.60 5.0 75.64
33 Indominco IMM_MCVHS 5,970 15.5 1.65 5.1 71.48
34 Multi Coal Low 5,950 16.0 1.00 7.0 72.65
35 Multi Coal Middle 5,900 16.0 2.00 7.0 68.06
36 Pinang 5900 5,900 19.0 0.90 4.5 70.97
 37 Arutmin A5900 5,900 12.0 0.90 13.0 73.38
38 Multi Coal High 5,765 16.0 3.20 7.0 61.67
39 KCM Coal 5,730 10.5 0.90 20.5 69.48
40 TSA coal 5,700 18.0 2.00 8.0 63.70
41 Tanito Coal 5,700 17.5 1.00 8.5 67.90
42 Mahakam Coal 5,700 17.5 1.00 8.5 67.90
43 Ebony High Sulphur 5,700 18.0 1.75 4.7 66.02
44 Pinang 5700 5,700 19.0 0.50 5.0 70.09
45 IBP 5500 5,500 20.0 1.00 7.0 64.24
46 Arutmin A5700 5,700 11.0 0.80 14.0 71.70
47 BSS Coal 5,520 10.0 0.45 15.5 71.03
48 Lanna Harita Coal 5,500 22.0 1.00 6.0 63.10
49 Pinang 5500 5,500 21.0 0.40 5.5 66.47
50 Mahoni Medium Sulphur 5,500 20.0 1.30 4.7 63.96
51 Mahoni 5,500 20.0 0.80 4.7 65.96
52 Mahakam Coal B 5,400 23.0 1.50 8.0 58.44
53 Mahoni B 5,300 22.5 0.80 4.6 61.89
54 Kideco Coal 5,125 24.5 0.10 2.0 62.39
55 Agathis 5,100 25.0 0.82 4.5 57.88
56 Lanna Harita Coal 5,000 27.0 1.20 6.0 53.30
57 IBP 5000 5,000 25.0 1.00 7.0 55.11
58 Sungkai Medium Sulphur 5,000 26.0 1.30 4.5 54.21
59 Sungkai 5,000 26.0 0.90 4.5 55.81
60 Sungkai High Sulphur 5,000 26.0 1.70 4.5 52.61
61 Arutmin A5000 5,000 22.4 0.54 8.9 58.02
62 Warukin Formation Coal 4,760 25.0 0.55 4.5 55.38
63 IBP 4600 4,600 28.0 0.50 7.0 50.95
64 Bas Gumay Coal 4,400 35.0 0.50 5.0 45.41
65 IBP 4400 4,400 30.0 0.50 7.0 47.69
66 IBP 4200 4,200 32.0 0.50 6.0 44.05
67 PIC Coal 4,200 33.0 1.75 6.0 38.44
68 Borneo BIB 3,800 41.0 0.40 5.0 30.56
69 PKN 3500 3,520 43.4 0.15 3.4 27.10
70 LIM 3000 2,995 50.1 0.60 5.3 20.20

KUALITAS TYPICAL
No Merek Dagang CV (kcal/kg TM (%, AR) TS (%, AR) Tanggal
Ash (%, AR)
GAR)

5,700.00 11.0 0.80 14.0 12/31/2012

3,416.02 42.1 11.25 0.2 2/28/2012
12/31/2012
 Selisih
FKA Marker Rumus a pembulat
an
87.750 -
87.670 -
79.110 -
66.980 (0.12)
64.420 -
60.330 -
48.370 0.22
1.42 44.340 -

Gunung Bayan I 83.78 (0.00)

Prima Coal 85.76 (0.00)
Prima Coal 81.81 (0.00)
Prima Coal 84.34 0.01
Prima Coal 81.71 0.00
Pinang 6150 80.75 (0.00)
Pinang 6150 80.01 (0.00)
Pinang 6150 78.59 (0.01)
Pinang 6150 78.66 (0.00)
Pinang 6150 83.08 0.02
Pinang 6150 78.29 0.00
Pinang 6150 66.83 (0.00)
Pinang 6150 77.37 (0.01)
Pinang 6150 78.03 (0.00)
Pinang 6150 80.05 (0.00)
Pinang 6150 78.34 (0.01)
Pinang 6150 72.01 0.00
Pinang 6150 77.95 0.00
Pinang 6150 76.08 (0.00)
Pinang 6150 76.20 0.02
Pinang 6150 73.79 (0.01)
Pinang 6150 75.89 (0.01)
Pinang 6150 71.25 (0.02)
Pinang 6150 75.64 (0.00)
Pinang 6150 71.47 0.01
Pinang 6150 72.65 (0.00)
Pinang 6150 68.06 (0.00)
Pinang 6150 70.97 (0.00)
 Pinang 6150 73.38 0.00
Indominco IM_East 61.55 0.12
Indominco IM_East 69.36 0.12
Indominco IM_East 63.58 0.12
Indominco IM_East 67.78 0.12
Indominco IM_East 67.78 0.12
Indominco IM_East 65.90 0.12
Indominco IM_East 69.98 0.11
Indominco IM_East 64.14 0.10
Indominco IM_East 71.58 0.12
Indominco IM_East 70.91 0.12
Indominco IM_East 62.99 0.11
Indominco IM_East 66.36 0.11
Indominco IM_East 63.86 0.10
Indominco IM_East 65.86 0.10
Melawan Coal 58.44 (0.00)
Melawan Coal 61.89 (0.00)
Melawan Coal 62.38 0.01
Envirocoal 57.89 (0.01)
Envirocoal 53.31 (0.01)
Envirocoal 55.11 (0.00)
Envirocoal 54.21 -
Envirocoal 55.81 -
Envirocoal 52.61 -
Envirocoal 58.02 (0.00)
Envirocoal 55.38 (0.00)
Envirocoal 50.96 (0.01)
Jorong J-1 45.61 (0.20)
Jorong J-1 47.91 (0.22)
1.35 Ecocoal 43.84 0.21
1.37 Ecocoal 38.30 0.14
1.56 Ecocoal 30.90 (0.34)
1.63 Ecocoal 27.52 (0.42)
1.84 Ecocoal 20.77 (0.57)

HPB
FKA Marker Marker HPB
(USD/ton)

1.03 Indominco IM_East 66.86 71.58

1.59 Ecocoal 57.99 27.30
0.92 Ecocoal 44.34 9.20