HARGA BATUBARA ACUAN (HBA) & HARGA PATOKAN BATUBARA (HPB) BULAN SEPTEMBER 2013
HBA HBA (US$/Ton) Kualitas:
76,89
FOB Vessel
CV = 6322 kcal/kg GAR; TM = 8 %; TS = 0,8 % ar; Ash = 15 % ar
HPB BATUBARA MARKER
NO 1 2 3 4 5 6 7 8
MEREK DAGANG/ BRAND Gunung Bayan I Prima Coal Pinang 6150 Indominco IM_East Melawan Coal Envirocoal Jorong J-1 Ecocoal
KUALITAS TYPICAL CV (kcal/kg TM TS GAR) (%) (%, ar) 10.00 1.00 7,000 12.00 0.60 6,700 14.50 0.60 6,200 17.50 1.63 5,700 22.50 0.40 5,400 26.00 0.10 5,000 32.00 0.25 4,400 35.00 0.18 4,200
Ash (%,ar) 15.00 5.00 5.50 4.80 5.00 1.20 4.15 3.90
HPB MARKER (US$/ton) 82.49 82.74 74.68 62.93 60.93 57.23 46.09 42.11
HPB BATUBARA LAINNYA Kualitas Typical No
MEREK DAGANG/ BRAND
9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33
Gunung Bayan II Marunda Thermal Coal Trubaindo HCV_HS Medco Bara 6500 Trubaindo HCV_LS AGM Waruba Coal Pinang 6000 NAR Arutmin Satui 10 Arutmin Senakin Arutmin A6250 Mandiri A Wahana Coal Medco Bara 6200 Indominco IM_West / 6500 TAJ Coal Mandiri B Trubaindo MCV_LS SKB Coal Baramarta Coal Arutmin A6100 Insani Coal BCS Coal Indominco IM_West / 6350 Bangun Coal Pinang 6000
CV TM (kcal/kg, GAR) 7,000 6,600 6,553 6,500 6,423 5,313 6,300 6,300 6,250 6,250 6,210 6,200 6,200 6,171 6,200 6,148 6,143 6,130 6,112 6,100 6,050 5,915 6,029 6,072 6,000
(%) 12.00 11.00 12.00 10.00 11.50 23.00 14.00 11.00 11.00 10.00 10.00 12.00 10.00 15.50 10.00 10.00 14.00 9.00 9.50 11.50 19.00 15.10 15.50 10.02 16.00
HPB TS (%,ar) Ash (%,ar) (US$/ton) 2.00 0.50 1.69 3.28 0.71 0.24 0.60 1.00 1.00 1.20 0.70 0.90 4.00 0.76 1.00 1.26 0.76 2.20 0.95 1.00 0.15 0.56 0.71 2.20 0.60
10.00 10.00 4.21 9.38 4.76 4.00 5.50 10.00 12.00 12.00 4.65 10.00 12.00 5.22 14.00 4.70 5.20 17.00 13.00 12.50 3.20 9.40 5.22 14.91 5.00
78.63 80.85 76.99 69.66 79.60 60.72 76.23 75.32 73.94 73.96 78.43 73.73 62.17 73.01 73.37 75.43 73.92 67.34 73.32 71.57 72.12 69.59 71.62 66.66 71.43
Kualitas Typical No 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60 61 62 63 64 65 66 67 68 69 70 71 72
MEREK DAGANG/ BRAND Indominco IMM_MCVHS Multi Coal Low Multi Coal Middle Pinang 5900 Arutmin A5900 Multi Coal High KCM Coal TSA coal Tanito Coal Mahakam Coal Ebony High Sulphur Pinang 5700 IBP 5500 Arutmin A5700 BSS Coal Lanna Harita Coal Pinang 5500 Mahoni Medium Sulphur Mahoni Mahakam Coal B Mahoni B Kideco Coal Agathis Lanna Harita Coal IBP 5000 Sungkai Medium Sulphur Sungkai Sungkai High Sulphur Arutmin A5000 AGM Warute Coal IBP 4600 Bas Gumay Coal IBP 4400 IBP 4200 PIC Coal Borneo BIB AGM Warutas Coal PKN 3500 LIM 3000
CV TM (kcal/kg, GAR) 5,970 5,950 5,900 5,900 5,900 5,765 5,730 5,700 5,700 5,700 5,700 5,700 5,500 5,700 5,520 5,500 5,500 5,500 5,500 5,400 5,300 5,125 5,100 5,000 5,000 5,000 5,000 5,000 5,000 4,350 4,600 4,400 4,400 4,200 4,200 3,800 3,800 3,520 2,995
(%) 15.50 16.00 16.00 19.00 12.00 16.00 10.50 18.00 17.50 17.50 18.00 19.00 20.00 11.00 10.00 22.00 21.00 20.00 20.00 23.00 22.50 24.50 25.00 27.00 25.00 26.00 26.00 26.00 22.40 33.00 28.00 35.00 30.00 32.00 33.00 41.00 40.00 43.40 50.10
HPB TS (%,ar) Ash (%,ar) (US$/ton) 1.65 1.00 2.00 0.90 0.90 3.20 0.90 2.00 1.00 1.00 1.75 0.50 1.00 0.80 0.45 1.00 0.40 1.30 0.80 1.50 0.80 0.10 0.82 1.20 1.00 1.30 0.90 1.70 0.54 0.40 0.50 0.50 0.50 0.50 1.75 0.40 0.15 0.15 0.60
5.05 7.00 7.00 4.50 13.00 7.00 20.50 8.00 8.50 8.50 4.70 5.00 7.00 14.00 15.50 6.00 5.50 4.70 4.70 8.00 4.60 2.00 4.50 6.00 7.00 4.50 4.50 4.50 8.90 4.00 7.00 4.96 7.00 6.00 6.00 5.00 5.23 3.40 5.30
67.27 68.47 63.92 66.98 69.04 57.62 65.20 59.79 63.97 63.97 62.11 66.24 60.57 67.46 66.88 59.51 62.84 60.29 62.29 54.97 58.46 59.15 54.69 50.25 51.97 51.11 52.71 49.51 54.77 44.53 48.18 43.02 45.12 41.72 36.14 28.74 28.26 25.49 19.00
FORMULA HARGA PATOKAN BATUBARA STEAM (THERMAL)
1. Harga Batubara Acuan (dalam kesetaraan nilai kalor 6322 kkal/kg GAR) HBA = 25% lCl1 + 25% Platts59 + 25% NEX + 25% GC Di mana: • HBA • ICI • NEX • GC
= Harga Batubara Acuan = Indonesia Coal Index = New Castle Export Index = New Castle Global Coal Index
[US$/ton]
[US$/ton] [US$/ton] [US$/ton] [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 • K (i) = Nilai Kalor Batubara (i) / 6322 • A (i) = (100 - Kandungan Air Batubara (i)) / (100 – 8) • B (i) = (Kandungan Belerang Batubara (i) – 0,8) * 4 • U (i) = (Kandungan Abu Batubara (i) – 15) * 0,4 • (i) = price marker 1 – 7
[US$/ton] [fraksi] [fraksi] [US$/ton] [US$/ton]
3. Harga Patokan Batubara Marker No, 8 HPB Marker (i) = (HBA * K (i) * A (i)) – (B (i) + U (i))
[US$/ton]
Di mana: • HBP Marker (i) • K (i) • A (i) • FKA(i)
[US$/ton] [fraksi] [fraksi]
• • •
B (i) U (i) (i)
= HPB batubara price marker 8 = Nilai Kalor Batubara (i) / 6322 = (100 - Kandungan Air Batubara (i)) / (100 – 8/FKA(i)) = (((((100-8)/(100 – Kandungan Air Batubara(i)))* Kandungan Air Batubara(i)))+(100 – 8))/100 = (Kandungan Belerang Batubara (i) – 0,8) * 4 = (Kandungan Abu Batubara (i) – 15) * 0,4 = price marker 8
[persen] [US$/ton] [US$/ton]
4. Harga Patokan Batubara Lain No, 9 – 65 HPB (j) = {(HPB Price Marker (i) + (B (i) + U (i))) * (K(j) / K(i)) * [(100 – Kandungan Air (j))/(100 – Kandungan Air (i)]* [(100 – 8)/(100 – 8)]} – (B (j) + U (j)) Di mana: • HPB (j) = HPB batubara selain batubara Price Marker • B (i) = (Kandungan Belerang Batubara (i) – 0,8) * 4 = (Kandungan Abu Batubara (i) – 15) * 0,4 • U (i) = (Kandungan Belerang Batubara (j) – 0,8) * 4 • B (j) • U (j) = (Kandungan Abu Batubara (j) – 15) * 0,4 = Nilai Kalor Batubara (j) / Nilai Kalor Batubara (i) • K (j) / K (i) • (i) = price marker 1 – 7 • (j) = batubara lain 9 – 64
[US$/ton] [US$/ton] [US$/ton] [US$/ton] [US$/ton] [US$/ton] [fraksi]
5. Harga Patokan Batubara Lain No, 66 – 70 (Batubara Kalori Rendah) − Bila TM < 40% HPB (j) = {(HPB Price Marker (i) + (B (i) + U (i))) * (K(j) / K(i)) * [(100 – Kandungan Air (j))/(100 – Kandungan Air (i)]* [(100 – 8/FKA(i))/(100 – 8/FKA(j)]} – (B (j) + U (j)) Di mana: • HPB (j) = HPB batubara selain batubara Price Marker • HPB Marker(i) = HPB batubara price marker (i) • B (i) = (Kandungan Belerang Batubara (i) – 0,8) * 4 • U (i) = (Kandungan Abu Batubara (i) – 15) * 0,4 • B (j) = (Kandungan Belerang Batubara (j) – 0,8) * 4 • U (j) = (Kandungan Abu Batubara (j) – 15) * 0,4 • FKA(j) = (((100-Kandungan Air Batubara)/(100 – Kandungan Air Batubara(j)))*Kandungan Air Batubara(j))+ (100 – Kandungan Air Batubara)/100 • K (j) / K (i) = Nilai Kalor Batubara (j) / Nilai Kalor Batubara (i) • (i) = price marker 8 • (j) = batubara lain 66 – 67 −
[US$/ton] [US$/ton] [US$/ton] [US$/ton] [US$/ton] [US$/ton] [US$/ton]
[persen] [fraksi]
Bila TM ≥ 40%
HPB (j) = {(HPB 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)]} Di mana: • HPB (j) = HPB batubara selain batubara Price Marker • HPB Marker (i) = HPB batubara price marker (i) • FKA(j) = (((100-Kandungan Air Batubara)/(100 – Kandungan Air Batubara(j)))*Kandungan Air Batubara(j))+ (100 – Kandungan Air Batubara)/100 • K (j) / K (i) = Nilai Kalor Batubara (j) / Nilai Kalor Batubara (i) • (i) = price marker 8 • (j) = batubara lain 68 – 70
[US$/ton] [US$/ton] [US$/ton]
[persen] [fraksi]
Ketentuan : 1. Harga Batubara Acuan dan Harga Patokan Batubara diatas merupakan harga batubara untuk penjualan spot dalam periode 1 September 2013 sampai dengan 30 September 2013; 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.
