HBA Mei 2011

Download HBA Mei 2011

Post on 04-Jul-2015

171 views

Category:

Documents

0 download

Embed Size (px)

TRANSCRIPT

<p>HARGA BATUBARA ACUAN (HBA) &amp; HARGA PATOKAN BATUBARA (HPB) BULAN MEI 2011HBA BULAN MEI 2011</p> <p>HBA MEI</p> <p>US$/Ton</p> <p>117,61</p> <p>FOB Vessel</p> <p>HPB BATUBARA MARKERKUALITAS TYPICAL NO MEREK DAGANG/ BRAND Batubara Utama Gunung Bayan I Prima Coal Pinang 6150 Indominco IM_East Melawan Coal Envirocoal Jorong J-1 Ecocoal CV (kcal/kg GAR) 7.000 6.700 6.200 5.700 5.400 5.000 4.400 4.200 TM (%, ar) 10,0 12,0 14,5 17,5 22,5 26,0 32,0 35,0 TS (%, ar) 1,0 0,6 0,6 1,6 0,4 0,1 0,3 0,2 Ash (%,ar) 15,0 5,0 5,5 4,8 5,0 1,2 4,2 3,9 HPB MARKER Mei 2011</p> <p>1 2 3 4 5 6 7 8</p> <p>126.59 124.02 111.79 95.85 90.22 83.14 67.04 60.75</p> <p>HPB BATUBARA LAINNYAKualitas Tipikal CV Formula TM TS Ash (kcal/kg (%,ar) (%,ar) (%,ar) GAR) 7,000 12.00 2.00 10.00 (0.9778 * Gunung Bayan I) - 2.0181 6,600 11.00 0.50 10.00 (0.9963 * Prima Coal) - 1.582 6,553 12.00 1.69 4.21 (0.9781 * Prima Coal) - 3.939 6,423 11.50 0.71 4.76 (0.9641 * Prima Coal) - 0.172 6,420 11.00 0.70 12.50 (0.9691 * Prima Coal) - 3.252 6,300 14.00 0.60 5.50 (1.0221 * Pinang 6150) - 0.102 6,300 11.00 1.00 10.00 (1.0577 * Pinang 6150) - 3.666 6,250 11.00 1.00 12.00 (1.0493 * Pinang 6150) - 4.427 6,250 10.00 1.20 12.00 (1.0611 * Pinang 6150) - 5.281 6,210 10.00 0.70 4.65 (1.0543 * Pinang 6150) - 0.310 6,200 12.00 0.90 10.00 (1.0292 * Pinang 6150) - 3.135 6,171 15.50 0.76 5.22 (0.9837 * Pinang 6150) - 0.453 6,200 12.00 1.00 14.00 (1.0292 * Pinang 6150) - 5.135 6,148 10.00 1.26 4.70 (1.0438 * Pinang 6150) - 2.521 6,143 14.00 0.76 5.20 (0.9966 * Pinang 6150) - 0.504 9.00 2.20 17.00 (1.0523 * Pinang 6150) - 11.241 6,130 6,112 9.50 0.95 13.00 (1.0435 * Pinang 6150) - 4.600 6,100 11.50 1.00 12.50 (1.0184 * Pinang 6150) - 4.485 6,050 19.00 0.15 3.20 (0.9244 * Pinang 6150) + 3.088 6,050 16.26 0.45 9.32 (0.9557 * Pinang 6150) - 0.724 6,029 15.50 0.71 5.22 (0.9610 * Pinang 6150) - 0.149 6,000 16.00 0.60 5.00 (0.9508 * Pinang 6150) + 0.426 5,970 15.50 1.65 5.05 (0.9516 * Pinang 6150) - 3.798 5,950 16.00 1.00 7.00 (0.9428 * Pinang 6150) - 1.937 5,929 8.20 1.15 15.23 (1.0268 * Pinang 6150) - 6.215 5,900 16.00 2.00 7.00 (0.9349 * Pinang 6150) - 5.901 5,900 19.00 0.90 4.50 (0.9015 * Pinang 6150) - 0.347 5,900 12.00 0.90 13.00 (0.9794 * Pinang 6150) - 4.105</p> <p>No 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 34 35 36</p> <p>MEREK DAGANG/ BRAND Gunung Bayan II Marunda Thermal Coal Trubaindo HCV_HS Trubaindo HCV_LS Tanjung Formation Coal Pinang 6000 NAR Arutmin Satui 10 Arutmin Senakin Arutmin A6250 Mandiri A Wahana Coal 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 Pinang 6000 Indominco IMM_MCVHS Multi Coal Low Bangun Coal Multi Coal Middle Pinang 5900 Arutmin A5900</p> <p>HPB (USD/ton) 121.76 121.98 117.36 119.40 116.94 114.16 114.58 112.88 113.34 117.55 111.93 109.51 109.93 114.17 110.91 106.40 112.05 109.36 106.43 106.12 107.29 106.71 102.59 103.46 108.57 98.62 100.44 105.39</p> <p>KualitasTipikal HPB CV No MEREKDAGANG/BRAND Formula TM TS Ash (USD/ton) (kcal/kg (%,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</p> <p>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 Di mana: HBA ICI NEX GC = Harga Batubara Acuan = Indonesia Coal Index = New Castle Export Index = New Castle Global Coal Index</p> <p>[USDIton] [US$/ton] [US$/ton] [US$/ton] [US$/ton]</p> <p>Konversi nilai kalor batubara dari kondisi ADB ke GAR: KGAR = KADB * (100-TM) / (100-IM) Di mana: K GAR = Nilai kalor batubara kondisi GAR (gross as received) K ADB = Nilai kalor batubara kondisi ADB (as dried basis) TM = Total moisture IM = Inherent Moisture Untuk : Kandungan Belerang Batubara dalam as received (ar) Kandungan Abu Batubara dalam as received (ar) 2. Menghitung HPB marker No. 1 - 7 HPB Marker (i) = (HBA * K (i) * A (i)) (B (i) + U (i)) Di mana: HBP Marker (i) K (i) A (i) B (i) U (i) (i) = HPB dari 7 batubara price marker = Nilai Kalor Batubara (i) / 6322 = (100 - Kandungan Air Batubara (i)) / (100 8) = (Kandungan Belerang Batubara (i) 0.8) * 4 = (Kandungan Abu Batubara (i) 15) * 0.4 = price marker 1 7 [US$/ton] [US$/ton] [fraksi] [fraksi] [US$/ton] [US$/ton]</p> <p>3. Harga Patokan Batubara Marker No. 8 HPB Marker (i) = (HBA * K (i) * A (i)) (B (i) + U (i)) Di mana: HBP Marker (i) K (i) A (i) FKA(i) B (i) U (i) (i) = HPB batubara price marker 8 = Nilai Kalor Batubara (i) / 6322 = (100 - Kandungan Air Batubara (i)) / (100 8/FKA(i)) = ((((100-8)/(100 Kandungan Air Batubara(i)))* Kandungan Air Batubara(i)))+(100 8))/100 = (Kandungan Belerang Batubara (i) 0.8) * 4 = (Kandungan Abu Batubara (i) 15) * 0.4 = price marker 8 [US$/ton] [US$/ton] [fraksi] [fraksi] [persen] [US$/ton] [US$/ton]</p> <p>4. Harga Patokan Batubara Lain No. 9 56 HPB (j) = {(HBA Price Marker (i) + (B (i) + U (i))) * (K(j) / K(i)) * [(100 Kandungan Air (j))/(100 Kandungan Air (i)]* [(100 8)/(100 8)]} (B (j) + U (j)) Di mana: HPB (j) B (i) U (i) B (j) U (j) K (j) / K (i) (i) (j) = HPB batubara selain batubara Price Marker = (Kandungan Belerang Batubara (i) 0.8) * 4 = (Kandungan Abu Batubara (i) 15) * 0.4 = (Kandungan Belerang Batubara (j) 0.8) * 4 = (Kandungan Abu Batubara (j) 15) * 0.4 = Nilai Kalor Batubara (j) / Nilai Kalor Batubara (i) = price marker 1 7 = batubara lain 9 56</p> <p>[USD/ton] [US$/ton] [US$/ton] [US$/ton] [US$/ton] [US$/ton] [fraksi]</p> <p>5. Harga Patokan Batubara Lain No. 57 61 (Batubara Kalori Rendah) - Bila TM &lt; 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)) Di mana: HPB (j) B (i) U (i) B (j) U (j) FKA(j) = HPB batubara selain batubara Price Marker = (Kandungan Belerang Batubara (i) 0.8) * 4 = (Kandungan Abu Batubara (i) 15) * 0.4 = (Kandungan Belerang Batubara (j) 0.8) * 4 = (Kandungan Abu Batubara (j) 15) * 0.4 = (((100-kandungan Air Batubara(i))/(100 Kandungan Air Batubara(j)))* Kandungan Batubara(j))+(100 Kandungan Air Batubara(i)))/100 K (j) / K (i) = Nilai Kalor Batubara (j) / Nilai Kalor Batubara (i) (i) = price marker 8 (j) = batubara lain 57 58</p> <p>[USD/ton] [US$/ton] [US$/ton] [US$/ton] [US$/ton] [US$/ton] [persen] [fraksi]</p> <p>- Bila TM 40% HPB (j) = {(HBA Price Marker (i) + (B (i) + U (i))) * (K(j) / K(i)) * [(100 Kandungan Air (j))/(100 Kandungan Air (i)]* [(100 8/FKA(i))/(100 8/FKA(j)]}</p> <p>[USD/ton]</p> <p>Di mana: HPB (j) = HPB batubara selain batubara Price Marker [US$/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</p> <p>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.</p> <p>HARGABATUBARAACUAN(HBA)&amp;HARGAPATOKANBATUBARA(HPB) UNTUKPERIODE130APRIL2011 HBABULANAPRIL2011 </p> <p>HBAAPRIL US$/Ton </p> <p>122,02</p> <p>FOBVessel</p> <p>HPBBATUBARAMARKER KUALITASTYPICAL NO 1 2 3 4 5 6 7 8 MEREKDAGANG/ BRAND BatubaraUtama GunungBayanI PrimaCoal Pinang6150 IndomincoIM_East MelawanCoal Envirocoal JorongJ1 Ecocoal CV (kcal/kg GAR) 7.000 6.700 6.200 5.700 5.400 5.000 4.400 4.200 TM (%,ar) 10,0 12,0 14,5 17,5 22,5 26,0 32,0 35,0 TS (%,ar) 1,0 0,6 0,6 1,6 0,4 0,1 0,3 0,2 Ash (%,ar) 15,0 5,0 5,5 4,8 5,0 1,2 4,2 3,9 HPBMARKER April2011 </p> <p>131.37 128.49 115.81 99.41 93.40 85.94 69.31 62.77</p> <p> HPBBATUBARALAINNYA KualitasTipikal No MEREKDAGANG/BRAND CV Formula TM TS Ash (kcal/kg (%,ar) (%,ar) (%,ar) GAR) 9 GunungBayanII 7,000 12.00 2.00 10.00 (0.9778*GunungBayanI)2.0181 10 MarundaThermalCoal 6,600 11.00 0.50 10.00 (0.9963*PrimaCoal)1.582 6,553 12.00 11 TrubaindoHCV_HS 1.69 4.21 (0.9781*PrimaCoal)3.939 6,423 11.50 12 TrubaindoHCV_LS 0.71 4.76 (0.9641*PrimaCoal)0.172 13 TanjungFormationCoal 6,420 11.00 0.70 12.50 (0.9691*PrimaCoal)3.252 14 Pinang6000NAR 6,300 14.00 0.60 5.50 (1.0221*Pinang6150)0.102 15 ArutminSatui10 6,300 11.00 1.00 10.00 (1.0577*Pinang6150)3.666 16 ArutminSenakin 6,250 11.00 1.00 12.00 (1.0493*Pinang6150)4.427 17 ArutminA6250 6,250 10.00 1.20 12.00 (1.0611*Pinang6150)5.281 18 MandiriA 6,210 10.00 0.70 4.65 (1.0543*Pinang6150)0.310 19 WahanaCoal 6,200 12.00 0.90 10.00 (1.0292*Pinang6150)3.135 20 IndomincoIM_West/6500 6,171 15.50 0.76 5.22 (0.9837*Pinang6150)0.453 21 TAJCoal 6,200 12.00 1.00 14.00 (1.0292*Pinang6150)5.135 22 MandiriB 6,148 10.00 1.26 4.70 (1.0438*Pinang6150)2.521 6,143 14.00 23 TrubaindoMCV_LS 0.76 5.20 (0.9966*Pinang6150)0.504 2.20 17.00 (1.0523*Pinang6150)11.241 24 SKBCoal 6,130 9.00 6,112 9.50 0.95 13.00 (1.0435*Pinang6150)4.600 25 BaramartaCoal 26 ArutminA6100 6,100 11.50 1.00 12.50 (1.0184*Pinang6150)4.485 27 InsaniCoal 6,050 19.00 0.15 3.20 (0.9244*Pinang6150)+3.088 6,050 16.26 28 BCSCoal 0.45 9.32 (0.9557*Pinang6150)0.724 29 IndomincoIM_West/6350 6,029 15.50 0.71 5.22 (0.9610*Pinang6150)0.149 30 Pinang6000 6,000 16.00 0.60 5.00 (0.9508*Pinang6150)+0.426 31 IndomincoIMM_MCVHS 5,970 15.50 1.65 5.05 (0.9516*Pinang6150)3.798 32 MultiCoalLow 5,950 16.00 1.00 7.00 (0.9428*Pinang6150)1.937 33 BangunCoal 5,929 8.20 1.15 15.23 (1.0268*Pinang6150)6.215 34 MultiCoalMiddle 5,900 16.00 2.00 7.00 (0.9349*Pinang6150)5.901 35 Pinang5900 5,900 19.00 0.90 4.50 (0.9015*Pinang6150)0.347 36 ArutminA5900 5,900 12.00 0.90 13.00 (0.9794*Pinang6150)4.105 HPB (USD/ton) 126.43 126.43 121.74 123.71 121.27 118.27 118.83 117.10 117.61 121.79 116.06 113.47 114.06 118.36 114.91 110.63 116.24 113.46 110.15 109.96 111.15 110.54 106.41 107.25 112.69 102.37 104.06 109.32</p> <p>KualitasTipikal HPB CV No MEREKDAGANG/BRAND Formula (USD/ton TM TS Ash (kcal/kg ) (%,ar) (%,ar) (%,ar) GAR) 37 MultiCoalHigh 5,765 16.00 3.20 7.00 (1.0298*IndomincoIM_East)7.183 95.19 5,730 10.50 0.90 20.50 (1.0906*IndomincoIM_East)3.429 38 KCMCoal 104.99 39 TSAcoal 5,700 18.00 2.00 8.00 (0.9939*IndomincoIM_East)2.755 96.06 5,700 17.50 1.00 8.50 (1.0000*IndomincoIM_East)+1.040 40 TanitoCoal/ISC 100.45 5,700 17.50 1.00 8.50 (1.0000*IndomincoIM_East)+1.040 41 TanitoCoal 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 4,200 33.00 1.75 6.00 (1.0327*Ecocoal)7.346 57 PICCoal 57.47 58 BIBCoal 3,800 39.00 0.30 5.00 (0.8460*Ecocoal)+0.146 53.25 3,749 42.00 0.50 4.00 (0.7914*Ecocoal)5.476 59 Intitirtacoal 44.20 3,520 43.40 0.15 3.40 (0.7242*Ecocoal)5.011 60 PKN3500 40.44 2,995 50.10 0.60 5.30 (0.5399*Ecocoal)3.736 61 LIM3000 30.15</p> <p>FORMULAHARGAPATOKANBATUBARASTEAM(THERMAL)</p> <p>1. HargaBatubaraAcuan(dalamkesetaraannilaikalor6322kkal/kgGAR) HBA=25%lCl1+25%Platts1+25%NEX+25%GC Dimana: HBA=HargaBatubaraAcuan ICI =IndonesiaCoalIndex NEX =NewCastleExportIndex GC =NewCastleGlobalCoalIndex 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)) Dimana: HBPMarker(i) =HPBdari7batubarapricemarker =NilaiKalorBatubara(i)/6322 K(i) =(100KandunganAirBatubara(i))/(1008) A(i) =(KandunganBelerangBatubara(i)0.8)*4 B(i) =(KandunganAbuBatubara(i)15)*0.4 U(i) (i) =pricemarker17 3. HargaPatokanBatubaraMarkerNo.8 HPBMarker(i)=(HBA*K(i)*A(i))(B(i)+U(i)) Dimana: HBPMarker(i) =HPBbatubarapricemarker8 =NilaiKalorBatubara(i)/6322 K(i) A(i) =(100KandunganAirBatubara(i))/(1008/FKA(i)) =((((1008)/(100KandunganAirBatubara(i)))* FKA(i) KandunganAirBatubara(i)))+(1008))/100 B(i) =(KandunganBelerangBatubara(i)0.8)*4 =(Kandu...</p>