COAL PREFERENCE PRICE - HARGA PENENTU BATUBARA

SOURCE: INDONESIA COAL INDEX (ICI) AND HARGA BATUBARA ACUAN (HBA)

INPUT DATA PERHITUNGAN HPB

No SKAB FKA 1.44

Tanggal 08 Maret 2022 Marker Ecocoal
Quan ty 10,000.0 HPB Marker (USD/ton) 51.49
CV (kcal/kg ADB 5,694.00
CV (kcal/kg GAR) 4,212.81 HPB FOB PORT $ 49.73
IM (%, AR) 13.4 Rp 715,416
TM (%, AR) 35.9 FOB Barge Adjustment :
TS (%, AR) 0.58 Barge Freight -
Ash (%, AR) 3.2 Surveyor Fee And Witness 0.25
Lokasi Kalimantan Timur Transhipment Cost 3.90
Jarak Hauling - Hauling Freight Cost -
Jarak barging 210.0 Selling dan Shipping Cost 7.96
Terms CIF Amount 12.11
Price per ton 47.4
Currency : US$ 1 Rp 14,387 HPB FOB Barge NET $ 61.83
Rp 889,589
Vessel Type Handy CIF Adjustment :
Jarak Freight 1,000.0 Barge Freight 10.50
Barge Capacity 300 Feet Vessel Freight 3.90
Surveyor Fee 0.25
Source Insurance fee 8%
ICI 4 (March 2022) $ 95.46 Trucking Freight Cost -
HBA $ 188.38 Train Freight Cost -
Ecocoal Amount Except Insurance 20
HBA MARKER
$ 103.22
HPB CIF NET $ 69.32
Principal Rp 997,352.56
KUTAI REFINERY HPB Selling royalty 69.32
Consignee
NUSANTARA
HPB Selling Price 748,690.32
Shipper
-
Royalty Rates 3%

Total Amount of Royalty 22,460.71