PT.

INDOMOBIL PRIMA NIAGA

MAINTENANCE COST FOR HINO FG235J 1 2 3 4 5 6 7 8 9 10 11 12

Vehicle Operation 5,000/Month 8,300 16,600 24,900 33,200 41,500 49,800 58,100 66,400 74,700 83,000 91,300 99,600

Unit INTERVAL 1st Year

Total LABOR OF
No Parts No. Parts Name Price ( Qty CHANGE
Price (Rp) COST 5,000 10,000 15,000 20,000 25,000 30,000 35,000 40,000 45,000 50,000 55,000 60,000
Rp ) ( Km )

Lubricant
1 Engine Oil (Mediterans SAE 40 API Service CC/CD) 17,000 13 214,200 5,000 214,200 214,200 214,200 214,200 214,200 214,200 214,200 214,200 214,200 214,200 214,200 214,200
2 Transmission Oil (Rored EPA SAE 90 API Service GL-4) 21,500 11.5 247,250 30,000 170,016 170,016
3 Differential Oil (Rored HDA SAE 140 API Service GL-4) 23,500 11 258,500 30,000 188,034 188,034
4 Wheel Bearing Grease (ESSO Ronex MP) 40,000 8 320,000 1,219,950 60,000 304,000
5 Chassis Grease (Pertamina SG Grease) 15,000 2 30,000 5,000 30,000 21,000 21,000 21,000 21,000 21,000 21,000 21,000 21,000 21,000 21,000 21,000
6 Clutch Fluide (Donax B DOT 3 / DOT 4) 50,000 1 50,000 50,000 38,000
7 Brake Fluide (Donax B DOT 3 / DOT 4) 50,000 1 50,000 50,000 38,000
8 Power Steering Fluid (ATF 220) 50,000 1 50,000 120,000
Sub Total 244,200 235,200 235,200 235,200 235,200 593,250 235,200 235,200 235,200 311,200 235,200 897,250

Cylinder Head
9 Gasket Cylinder Head 1 0 600,000
10 Gasket Cylinder Head Cover 1 0 120,000
Sub Total 0 0 0 0 0 0 0 0 0 0 0 0

Main Moving Parts

11 Bearing, Set ConRod STD 1 0 500,000
12 Bearing Set, Crankshaft STD 1 0 500,000
13 Piston Set & Ring Set, Piston 6 0 500,000
14 Liner Cyl S/S 6 0 500,000
Sub Total 0 0 0 0 0 0 0 0 0 0 0 0

Lubricating System
15 15607-2190L Element Set, Oil Filter 136,400 1 136,400 50,000 10,000 136,400 75,000 75,000 75,000 75,000 0 75,000
Sub Total 0 136,400 0 75,000 0 75,000 0 75,000 0 75,000 0 75,000

Fuel System
16 Nozzle Assy 6 0 600,000
17 23401-1332L Element Set Fuel filter 33,000 1 33,000 20,000 33,000 33,000 33,000
50,000
18 23401-1440L Element Fuel Filter 135,200 1 135,200 20,000 135,200 135,200 135,200
Sub Total 0 0 0 168,200 0 0 0 168,200 0 0 0 168,200

Cooling System
19 90014-5527L V-Belt 64,800 2 129,600 50,000 120,000
Sub Total 0 0 0 0 0 0 0 0 0 0 0 0

Air Cleaner
21 17801-3360L Element S/A, Air Cleaner 264,000 1 264,000 25,000 50,000 228,000
Sub Total 0 0 0 0 0 0 0 0 0 228,000 0 0

Clutch
22 31250-E0490 Disc Assy, Clutch 1,875,000 1 1,875,000 500,000 60,000 1,400,000
Sub Total 0 0 0 0 0 0 0 0 0 0 0 1,400,000

Front Wheel Brake

23 47441-4070 Lining, Brake Shoe 31,000 8 248,000 60,000 312,000
250,000
24 Rivet 300 80 24,000 60,000 80,000
Sub Total 0 0 0 0 0 0 0 0 0 0 0 392,000

Rear Wheel Brake

25 47443-1350 Lining, Brake Shoe 36,000 16 576,000 60,000 976,000
300,000
26 Rivet 300 128 38,400 60,000 128,000
Sub Total 0 0 0 0 0 0 0 0 0 0 0 1,104,000

2,394,950 244,200 371,600 235,200 478,400 235,200 668,250 235,200 478,400 235,200 614,200 235,200 4,036,450
Total / Year 10,462,450

Note
1. Harga diatas adalah untuk 1 ( satu ) unit
2. Harga diatas belum termasuk Ppn 10%
3. Harga sparepart dan material tidak mengikat, sewaktu-waktu dapat berubah

Page 1 MAINTENANCE COST FL1JNPA

PT. INDOMOBIL PRIMA NIAGA
MAINTENANCE COST FOR HINO FG235J 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27

Vehicle Operation 5,000/Month 107,900 116,200 124,500 132,800 141,100 149,400 157,700 166,000 174,300 182,600 190,900 199,200 207,500 215,800 224,100

Unit INTERVAL 2nd Year

Total LABOR OF
No Parts No. Parts Name Price ( Qty CHANGE
Price (Rp) COST 65,000 70,000 75,000 80,000 85,000 90,000 95,000 100,000 105,000 110,000 115,000 120,000 125,000 130,000 135,000
Rp ) ( Km )

Lubricant
1 Engine Oil (Mediterans SAE 40 API Service CC/CD) 17,000 13 214,200 5,000 214,200 214,200 214,200 214,200 214,200 214,200 214,200 214,200 214,200 214,200 214,200 214,200 214,200 214,200 214,200
2 Transmission Oil (Rored EPA SAE 90 API Service GL-4) 21,500 11.5 247,250 30,000 170,016 170,016
3 Differential Oil (Rored HDA SAE 140 API Service GL-4) 23,500 11 258,500 30,000 188,034 188,034
4 Wheel Bearing Grease (ESSO Ronex MP) 40,000 8 320,000 1,219,950 60,000 304,000
5 Chassis Grease (Pertamina SG Grease) 15,000 2 30,000 5,000 21,000 21,000 21,000 21,000 21,000 21,000 21,000 21,000 21,000 21,000 21,000 21,000 21,000 21,000 21,000
6 Clutch Fluide (Donax B DOT 3 / DOT 4) 50,000 1 50,000 50,000 38,000
7 Brake Fluide (Donax B DOT 3 / DOT 4) 50,000 1 50,000 50,000 38,000
8 Power Steering Fluid (ATF 220) 50,000 1 50,000 120,000 21,850
Sub Total 235,200 235,200 235,200 235,200 235,200 593,250 235,200 311,200 235,200 235,200 235,200 919,100 235,200 235,200 235,200

Cylinder Head
9 Gasket Cylinder Head 1 0 600,000
10 Gasket Cylinder Head Cover 1 0 120,000 280,000
Sub Total 0 0 0 0 0 0 0 0 0 0 0 280,000 0 0 0

Main Moving Parts

11 Bearing, Set ConRod STD 1 0 500,000
12 Bearing Set, Crankshaft STD 1 0 500,000
13 Piston Set & Ring Set, Piston 6 0 500,000
14 Liner Cyl S/S 6 0 500,000
Sub Total 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

Lubricating System
15 15607-2190L Element Set, Oil Filter 136,400 1 136,400 50,000 10,000 75,000 75,000 370,000 75,000 370,000 75,000 370,000
Sub Total 0 75,000 0 75,000 0 370,000 0 75,000 0 370,000 0 75,000 0 370,000 0

Fuel System
16 Nozzle Assy 6 0 600,000
17 23401-1332L Element Set Fuel filter 33,000 1 33,000 20,000 33,000 33,000 33,000
50,000
18 23401-1440L Element Fuel Filter 135,200 1 135,200 20,000 154,000 154,000 154,000
Sub Total 0 0 0 187,000 0 0 0 187,000 0 0 0 187,000 0 0 0

Cooling System
19 90014-5527L V-Belt 64,800 2 129,600 50,000 120,000 71,000
Sub Total 0 0 0 0 0 0 0 0 0 0 0 71,000 0 0 0

Air Cleaner
21 17801-3360L Element S/A, Air Cleaner 264,000 1 264,000 25,000 50,000 228,000
Sub Total 0 0 0 0 0 0 0 228,000 0 0 0 0 0 0 0

Clutch
22 31250-E0490 Disc Assy, Clutch 1,875,000 1 1,875,000 500,000 60,000 5,253,000
Sub Total 0 0 0 0 0 0 0 0 0 0 0 5,253,000 0 0 0

Front Wheel Brake

23 47441-4070 Lining, Brake Shoe 31,000 8 248,000 60,000 280,000
250,000
24 Rivet 300 80 24,000 60,000 80,000
Sub Total 0 0 0 0 0 0 0 0 0 0 0 360,000 0 0 0

Rear Wheel Brake

25 47443-1350 Lining, Brake Shoe 36,000 16 576,000 60,000 880,000
300,000
26 Rivet 300 128 38,400 60,000 128,000
Sub Total 0 0 0 0 0 0 0 0 0 0 0 1,008,000 0 0 0

2,394,950 235,200 310,200 235,200 497,200 235,200 963,250 235,200 801,200 235,200 605,200 235,200 8,153,100 235,200 605,200 235,200
Total / Year 12,741,350

Note
1. Harga diatas adalah untuk 1 ( satu ) unit
2. Harga diatas belum termasuk Ppn 10%
3. Harga sparepart dan material tidak mengikat, sewaktu-waktu dapat berubah

Page 2 MAINTENANCE COST FL1JNPA

PT. INDOMOBIL PRIMA NIAGA 1 2 3 4 5 6

MAINTENANCE COST FOR HINO FG235J 28 29 30 31 32 33 34 35 36 1 2 3 4 5 6

Vehicle Operation 5,000/Month 232,400 240,700 249,000 257,300 265,600 273,900 282,200 290,500 298,800 8300 16600 24900 33200 41500 49800

Unit INTERVAL 3rd Year 4th Year

Total LABOR OF
No Parts No. Parts Name Price ( Qty CHANGE
Price (Rp) COST 140,000 145,000 150,000 155,000 160,000 165,000 170,000 175,000 180,000 185,000 190,000 195,000 200,000 205,000 210,000
Rp ) ( Km )

Lubricant
1 Engine Oil (Mediterans SAE 40 API Service CC/CD) 17,000 13 214,200 5,000 214,200 214,200 214,200 214,200 214,200 214,200 214,200 214,200 214,200 214,200 214,200 214,200 214,200 214,200 214,200
2 Transmission Oil (Rored EPA SAE 90 API Service GL-4) 21,500 11.5 247,250 30,000 170,016 170,016 170,016
3 Differential Oil (Rored HDA SAE 140 API Service GL-4) 23,500 11 258,500 30,000 188,034 188,034 188,034
4 Wheel Bearing Grease (ESSO Ronex MP) 40,000 8 320,000 1,219,950 60,000 304,000
5 Chassis Grease (Pertamina SG Grease) 15,000 2 30,000 5,000 21,000 21,000 21,000 21,000 21,000 21,000 21,000 21,000 21,000 21,000 21,000 21,000 21,000 21,000 21,000
6 Clutch Fluide (Donax B DOT 3 / DOT 4) 50,000 1 50,000 50,000 38,000 38,000
7 Brake Fluide (Donax B DOT 3 / DOT 4) 50,000 1 50,000 50,000 38,000 38,000
8 Power Steering Fluid (ATF 220) 50,000 1 50,000 120,000
Sub Total 235,200 235,200 669,250 235,200 235,200 235,200 235,200 235,200 897,250 235,200 235,200 235,200 311,200 235,200 593,250

Cylinder Head
9 Gasket Cylinder Head 1 0 600,000
10 Gasket Cylinder Head Cover 1 0 120,000
Sub Total 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

Main Moving Parts

11 Bearing, Set ConRod STD 1 0 500,000
12 Bearing Set, Crankshaft STD 1 0 500,000
13 Piston Set & Ring Set, Piston 6 0 500,000
14 Liner Cyl S/S 6 0 500,000
Sub Total 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

Lubricating System
15 15607-2190L Element Set, Oil Filter 136,400 1 136,400 50,000 10,000 370,000 370,000 370,000 370,000 370,000 370,000 370,000 370,000
Sub Total 370,000 0 370,000 0 370,000 0 370,000 0 370,000 0 370,000 0 370,000 0 370,000

Fuel System
16 Nozzle Assy 6 0 600,000
17 23401-1332L Element Set Fuel filter 33,000 1 33,000 20,000 33,000 33,000 33,000
50,000
18 23401-1440L Element Fuel Filter 135,200 1 135,200 20,000 154,000 154,000 154,000
Sub Total 0 0 0 0 187,000 0 0 0 187,000 0 0 0 187,000 0 0

Cooling System
19 90014-5527L V-Belt 64,800 2 129,600 50,000 120,000
Sub Total 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

Air Cleaner
21 17801-3360L Element S/A, Air Cleaner 264,000 1 264,000 25,000 50,000 228,000 228,000
Sub Total 0 0 228,000 0 0 0 0 0 0 0 0 0 228,000 0 0

Clutch
22 31250-E0490 Disc Assy, Clutch 1,875,000 1 1,875,000 500,000 60,000 5,253,000
Sub Total 0 0 0 0 0 0 0 0 5,253,000 0 0 0 0 0 0

Front Wheel Brake

23 47441-4070 Lining, Brake Shoe 31,000 8 248,000 60,000 280,000
250,000
24 Rivet 300 80 24,000 60,000 80,000
Sub Total 0 0 0 0 0 0 0 0 360,000 0 0 0 0 0 0

Rear Wheel Brake

25 47443-1350 Lining, Brake Shoe 36,000 16 576,000 60,000 880,000
300,000
26 Rivet 300 128 38,400 60,000 128,000
Sub Total 0 0 0 0 0 0 0 0 1,008,000 0 0 0 0 0 0

2,394,950 605,200 235,200 1,267,250 235,200 792,200 235,200 605,200 235,200 8,075,250 235,200 605,200 235,200 1,096,200 235,200 963,250
Total / Year 13,361,500 13,921,350

Note
1. Harga diatas adalah untuk 1 ( satu ) unit
2. Harga diatas belum termasuk Ppn 10%
3. Harga sparepart dan material tidak mengikat, sewaktu-waktu dapat berubah

Page 3 MAINTENANCE COST FL1JNPA

PT. INDOMOBIL PRIMA NIAGA 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21

MAINTENANCE COST FOR HINO FG235J 7 8 9 10 11 12 1 2 3 4 5 6 7 8 9

Vehicle Operation 5,000/Month 58100 66400 74700 83000 91300 99600 8300 16600 24900 33200 41500 49800 58100 66400 74700

Unit INTERVAL
4th Year 5th Year
Total LABOR OF
No Parts No. Parts Name Price ( Qty CHANGE
Price (Rp) COST 215,000 220,000 225,000 230,000 235,000 240,000 245,000 250,000 255,000 260,000 265,000 270,000 275,000 280,000 285,000
Rp ) ( Km )

Lubricant
1 Engine Oil (Mediterans SAE 40 API Service CC/CD) 17,000 13 214,200 5,000 214,200 214,200 214,200 214,200 214,200 214,200 214,200 214,200 214,200 214,200 214,200 214,200 214,200 214,200 214,200
2 Transmission Oil (Rored EPA SAE 90 API Service GL-4) 21,500 11.5 247,250 30,000 170,016 170,016
3 Differential Oil (Rored HDA SAE 140 API Service GL-4) 23,500 11 258,500 30,000 188,034 188,034
4 Wheel Bearing Grease (ESSO Ronex MP) 40,000 8 320,000 1,219,950 60,000 304,000
5 Chassis Grease (Pertamina SG Grease) 15,000 2 30,000 5,000 21,000 21,000 21,000 21,000 21,000 21,000 21,000 21,000 21,000 21,000 21,000 21,000 21,000 21,000 21,000
6 Clutch Fluide (Donax B DOT 3 / DOT 4) 50,000 1 50,000 50,000 38,000
7 Brake Fluide (Donax B DOT 3 / DOT 4) 50,000 1 50,000 50,000 38,000
8 Power Steering Fluid (ATF 220) 50,000 1 50,000 120,000 21,850
Sub Total 235,200 235,200 235,200 235,200 235,200 919,100 235,200 311,200 235,200 235,200 235,200 593,250 235,200 235,200 235,200

Cylinder Head
9 Gasket Cylinder Head 1 0 600,000
10 Gasket Cylinder Head Cover 1 0 120,000 280,000
Sub Total 0 0 0 0 0 280,000 0 0 0 0 0 0 0 0 0

Main Moving Parts

11 Bearing, Set ConRod STD 1 0 500,000
12 Bearing Set, Crankshaft STD 1 0 500,000
13 Piston Set & Ring Set, Piston 6 0 500,000
14 Liner Cyl S/S 6 0 500,000
Sub Total 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

Lubricating System
15 15607-2190L Element Set, Oil Filter 136,400 1 136,400 50,000 10,000 370,000 370,000 370,000 370,000 370,000 370,000 370,000
Sub Total 0 370,000 0 370,000 0 370,000 0 370,000 0 370,000 0 370,000 0 370,000 0

Fuel System
16 Nozzle Assy 6 0 600,000
17 23401-1332L Element Set Fuel filter 33,000 1 33,000 20,000 33,000 33,000 33,000 33,000
50,000
18 23401-1440L Element Fuel Filter 135,200 1 135,200 20,000 154,000 154,000 154,000 154,000
Sub Total 0 187,000 0 0 0 187,000 0 0 0 187,000 0 0 0 187,000 0

Cooling System
19 90014-5527L V-Belt 64,800 2 129,600 50,000 120,000 71,000
Sub Total 0 0 0 0 0 71,000 0 0 0 0 0 0 0 0 0

Air Cleaner
21 17801-3360L Element S/A, Air Cleaner 264,000 1 264,000 25,000 50,000 228,000
Sub Total 0 0 0 0 0 0 0 228,000 0 0 0 0 0 0 0

Clutch
22 31250-E0490 Disc Assy, Clutch 1,875,000 1 1,875,000 500,000 60,000 5,253,000
Sub Total 0 0 0 0 0 5,253,000 0 0 0 0 0 0 0 0 0

Front Wheel Brake

23 47441-4070 Lining, Brake Shoe 31,000 8 248,000 60,000 280,000
250,000
24 Rivet 300 80 24,000 60,000 80,000
Sub Total 0 0 0 0 0 360,000 0 0 0 0 0 0 0 0 0

Rear Wheel Brake

25 47443-1350 Lining, Brake Shoe 36,000 16 576,000 60,000 880,000
300,000
26 Rivet 300 128 38,400 60,000 128,000
Sub Total 0 0 0 0 0 1,008,000 0 0 0 0 0 0 0 0 0

2,394,950 235,200 792,200 235,200 605,200 235,200 8,448,100 235,200 909,200 235,200 792,200 235,200 963,250 235,200 792,200 235,200
Total / Year 13,921,350 13,852,500

Note
1. Harga diatas adalah untuk 1 ( satu ) unit
2. Harga diatas belum termasuk Ppn 10%
3. Harga sparepart dan material tidak mengikat, sewaktu-waktu dapat berubah

Page 4 MAINTENANCE COST FL1JNPA

PT. INDOMOBIL PRIMA NIAGA 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36

MAINTENANCE COST FOR HINO FG235J 10 11 12 1 2 3 4 5 6 7 8 9 10 11 12

Vehicle Operation 5,000/Month 83000 91300 99600 8300 16600 24900 33200 41500 49800 58100 66400 74700 83000 91300 99600

Unit
5th Year INTERVAL 6th Year
Total LABOR OF
No Parts No. Parts Name Price ( Qty CHANGE
Price (Rp) COST 290,000 295,000 300,000 305,000 310,000 315,000 320,000 325,000 330,000 335,000 340,000 345,000 350,000 355,000 360,000
Rp ) ( Km )

Lubricant
1 Engine Oil (Mediterans SAE 40 API Service CC/CD) 17,000 13 214,200 5,000 214,200 214,200 214,200 214,200 214,200 214,200 214,200 214,200 214,200 214,200 214,200 214,200 214,200 214,200 214,200
2 Transmission Oil (Rored EPA SAE 90 API Service GL-4) 21,500 11.5 247,250 30,000 170,016 170,016 170,016
3 Differential Oil (Rored HDA SAE 140 API Service GL-4) 23,500 11 258,500 30,000 188,034 188,034 188,034
4 Wheel Bearing Grease (ESSO Ronex MP) 40,000 8 320,000 1,219,950 60,000 304,000 304,000
5 Chassis Grease (Pertamina SG Grease) 15,000 2 30,000 5,000 21,000 21,000 21,000 21,000 21,000 21,000 21,000 21,000 21,000 21,000 21,000 21,000 21,000 21,000 21,000
6 Clutch Fluide (Donax B DOT 3 / DOT 4) 50,000 1 50,000 50,000 38,000 38,000
7 Brake Fluide (Donax B DOT 3 / DOT 4) 50,000 1 50,000 50,000 38,000 38,000
8 Power Steering Fluid (ATF 220) 50,000 1 50,000 120,000 21,850
Sub Total 235,200 235,200 973,250 235,200 235,200 235,200 235,200 235,200 593,250 235,200 235,200 235,200 311,200 235,200 919,100

Cylinder Head
9 Gasket Cylinder Head 1 0 600,000
10 Gasket Cylinder Head Cover 1 0 120,000 280,000
Sub Total 0 0 0 0 0 0 0 0 0 0 0 0 0 0 280,000

Main Moving Parts

11 Bearing, Set ConRod STD 1 0 500,000
12 Bearing Set, Crankshaft STD 1 0 500,000
13 Piston Set & Ring Set, Piston 6 0 500,000
14 Liner Cyl S/S 6 0 500,000
Sub Total 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

Lubricating System
15 15607-2190L Element Set, Oil Filter 136,400 1 136,400 50,000 10,000 370,000 370,000 370,000 370,000 370,000 370,000 370,000 370,000
Sub Total 370,000 0 370,000 0 370,000 0 370,000 0 370,000 0 370,000 0 370,000 0 370,000

Fuel System
16 Nozzle Assy 6 0 600,000
17 23401-1332L Element Set Fuel filter 33,000 1 33,000 20,000 33,000 33,000 33,000 33,000
50,000
18 23401-1440L Element Fuel Filter 135,200 1 135,200 20,000 154,000 154,000 154,000 154,000
Sub Total 0 0 187,000 0 0 0 187,000 0 0 0 187,000 0 0 0 187,000

Cooling System
19 90014-5527L V-Belt 64,800 2 129,600 50,000 120,000 71,000
Sub Total 0 0 0 0 0 0 0 0 0 0 0 0 0 0 71,000

Air Cleaner
21 17801-3360L Element S/A, Air Cleaner 264,000 1 264,000 25,000 50,000 228,000 228,000
Sub Total 0 0 228,000 0 0 0 0 0 0 0 0 0 228,000 0 0

Clutch
22 31250-E0490 Disc Assy, Clutch 1,875,000 1 1,875,000 500,000 60,000 5,253,000 5,253,000
Sub Total 0 0 5,253,000 0 0 0 0 0 0 0 0 0 0 0 5,253,000

Front Wheel Brake

23 47441-4070 Lining, Brake Shoe 31,000 8 248,000 60,000 280,000 280,000
250,000
24 Rivet 300 80 24,000 60,000 80,000 80,000
Sub Total 0 0 360,000 0 0 0 0 0 0 0 0 0 0 0 360,000

Rear Wheel Brake

25 47443-1350 Lining, Brake Shoe 36,000 16 576,000 60,000 880,000 880,000
300,000
26 Rivet 300 128 38,400 60,000 128,000 128,000
Sub Total 0 0 1,008,000 0 0 0 0 0 0 0 0 0 0 0 1,008,000

2,394,950 605,200 235,200 8,379,250 235,200 605,200 235,200 792,200 235,200 963,250 235,200 792,200 235,200 909,200 235,200 8,448,100
Total / 13,852,500
Year 13,921,350
137,867,200

Note
1. Harga diatas adalah untuk 1 ( satu ) unit
2. Harga diatas belum termasuk Ppn 10%
3. Harga sparepart dan material tidak mengikat, sewaktu-waktu dapat berubah

Page 5 MAINTENANCE COST FL1JNPA

PT. INDOMOBIL PRIMA NIAGA 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51

MAINTENANCE COST FOR HINO FG235J 1 2 3 4 5 6 7 8 9 10 11 12 1 2 3

Vehicle Operation 5,000/Month 8300 16600 24900 33200 41500 49800 58100 66400 74700 83000 91300 99600 8300 16600 24900

Unit INTERVAL 7th Year

Total LABOR OF
No Parts No. Parts Name Price ( Qty CHANGE
Price (Rp) COST 365,000 370,000 375,000 380,000 385,000 390,000 395,000 400,000 405,000 410,000 415,000 420,000 425,000 430,000 435,000
Rp ) ( Km )

Lubricant
1 Engine Oil (Mediterans SAE 40 API Service CC/CD) 17,000 13 214,200 5,000 214,200 214,200 214,200 214,200 214,200 214,200 214,200 214,200 214,200 214,200 214,200 214,200 214,200 214,200 214,200
2 Transmission Oil (Rored EPA SAE 90 API Service GL-4) 21,500 11.5 247,250 30,000 170,016 170,016
3 Differential Oil (Rored HDA SAE 140 API Service GL-4) 23,500 11 258,500 30,000 188,034 188,034
4 Wheel Bearing Grease (ESSO Ronex MP) 40,000 8 320,000 1,219,950 60,000 304,000
5 Chassis Grease (Pertamina SG Grease) 15,000 2 30,000 5,000 21,000 21,000 21,000 21,000 21,000 21,000 21,000 21,000 21,000 21,000 21,000 21,000 21,000 21,000 21,000
6 Clutch Fluide (Donax B DOT 3 / DOT 4) 50,000 1 50,000 50,000 38,000
7 Brake Fluide (Donax B DOT 3 / DOT 4) 50,000 1 50,000 50,000 38,000
8 Power Steering Fluid (ATF 220) 50,000 1 50,000 120,000
Sub Total 235,200 235,200 235,200 235,200 235,200 593,250 235,200 311,200 235,200 235,200 235,200 897,250 235,200 235,200 235,200

Cylinder Head
9 Gasket Cylinder Head 1 0 600,000
10 Gasket Cylinder Head Cover 1 0 120,000
Sub Total 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

Main Moving Parts

11 Bearing, Set ConRod STD 1 0 500,000
12 Bearing Set, Crankshaft STD 1 0 500,000
13 Piston Set & Ring Set, Piston 6 0 500,000
14 Liner Cyl S/S 6 0 500,000
Sub Total 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

Lubricating System
15 15607-2190L Element Set, Oil Filter 136,400 1 136,400 50,000 10,000 370,000 370,000 370,000 370,000 370,000 370,000 370,000
Sub Total 0 370,000 0 370,000 0 370,000 0 370,000 0 370,000 0 370,000 0 370,000 0

Fuel System
16 Nozzle Assy 6 0 600,000
17 23401-1332L Element Set Fuel filter 33,000 1 33,000 20,000 33,000 33,000 33,000
50,000
18 23401-1440L Element Fuel Filter 135,200 1 135,200 20,000 154,000 154,000 154,000
Sub Total 0 0 0 187,000 0 0 0 187,000 0 0 0 187,000 0 0 0

Cooling System
19 90014-5527L V-Belt 64,800 2 129,600 50,000 120,000
Sub Total 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

Air Cleaner
21 17801-3360L Element S/A, Air Cleaner 264,000 1 264,000 25,000 50,000 228,000
Sub Total 0 0 0 0 0 0 0 228,000 0 0 0 0 0 0 0

Clutch
22 31250-E0490 Disc Assy, Clutch 1,875,000 1 1,875,000 500,000 60,000 5,253,000
Sub Total 0 0 0 0 0 0 0 0 0 0 0 5,253,000 0 0 0

Front Wheel Brake

23 47441-4070 Lining, Brake Shoe 31,000 8 248,000 60,000 280,000
250,000
24 Rivet 300 80 24,000 60,000 80,000
Sub Total 0 0 0 0 0 0 0 0 0 0 0 360,000 0 0 0

Rear Wheel Brake

25 47443-1350 Lining, Brake Shoe 36,000 16 576,000 60,000 880,000
300,000
26 Rivet 300 128 38,400 60,000 128,000
Sub Total 0 0 0 0 0 0 0 0 0 0 0 1,008,000 0 0 0

2,394,950 235,200 605,200 235,200 792,200 235,200 963,250 235,200 1,096,200 235,200 605,200 235,200 8,075,250 235,200 605,200 235,200
Total / Year 13,548,500

Note
1. Harga diatas adalah untuk 1 ( satu ) unit
2. Harga diatas belum termasuk Ppn 10%
3. Harga sparepart dan material tidak mengikat, sewaktu-waktu dapat berubah

Page 6 MAINTENANCE COST FL1JNPA

PT. INDOMOBIL PRIMA NIAGA 52 53 54 55 56 57 58 59 60 61 62 63 64 65 66

MAINTENANCE COST FOR HINO FG235J 4 5 6 7 8 9 10 11 12 1 2 3 4 5 6

Vehicle Operation 5,000/Month 33200 41500 49800 58100 66400 74700 83000 91300 99600 8300 16600 24900 33200 41500 49800

Unit INTERVAL 8th Year 9th Year

Total LABOR OF
No Parts No. Parts Name Price ( Qty CHANGE
Price (Rp) COST 440,000 445,000 450,000 455,000 460,000 465,000 470,000 475,000 480,000 485,000 490,000 495,000 500,000 505,000 510,000
Rp ) ( Km )

Lubricant
1 Engine Oil (Mediterans SAE 40 API Service CC/CD) 17,000 13 214,200 5,000 214,200 214,200 214,200 214,200 214,200 214,200 214,200 214,200 214,200 214,200 214,200 214,200 214,200 214,200 214,200
2 Transmission Oil (Rored EPA SAE 90 API Service GL-4) 21,500 11.5 247,250 30,000 170,016 170,016 170,016
3 Differential Oil (Rored HDA SAE 140 API Service GL-4) 23,500 11 258,500 30,000 188,034 188,034 188,034
4 Wheel Bearing Grease (ESSO Ronex MP) 40,000 8 320,000 1,219,950 60,000 304,000
5 Chassis Grease (Pertamina SG Grease) 15,000 2 30,000 5,000 21,000 21,000 21,000 21,000 21,000 21,000 21,000 21,000 21,000 21,000 21,000 21,000 21,000 21,000 21,000
6 Clutch Fluide (Donax B DOT 3 / DOT 4) 50,000 1 50,000 50,000 38,000 38,000
7 Brake Fluide (Donax B DOT 3 / DOT 4) 50,000 1 50,000 50,000 38,000 38,000
8 Power Steering Fluid (ATF 220) 50,000 1 50,000 120,000 21,850
Sub Total 235,200 235,200 669,250 235,200 235,200 235,200 235,200 235,200 919,100 235,200 235,200 235,200 311,200 235,200 593,250

Cylinder Head
9 Gasket Cylinder Head 1 0 600,000
10 Gasket Cylinder Head Cover 1 0 120,000 280,000
Sub Total 0 0 0 0 0 0 0 0 280,000 0 0 0 0 0 0

Main Moving Parts

11 Bearing, Set ConRod STD 1 0 500,000
12 Bearing Set, Crankshaft STD 1 0 500,000
13 Piston Set & Ring Set, Piston 6 0 500,000
14 Liner Cyl S/S 6 0 500,000
Sub Total 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

Lubricating System
15 15607-2190L Element Set, Oil Filter 136,400 1 136,400 50,000 10,000 370,000 370,000 370,000 370,000 370,000 370,000 370,000 370,000
Sub Total 370,000 0 370,000 0 370,000 0 370,000 0 370,000 0 370,000 0 370,000 0 370,000

Fuel System
16 Nozzle Assy 6 0 600,000
17 23401-1332L Element Set Fuel filter 33,000 1 33,000 20,000 33,000 33,000 33,000
50,000
18 23401-1440L Element Fuel Filter 135,200 1 135,200 20,000 154,000 154,000 154,000
Sub Total 0 0 0 0 187,000 0 0 0 187,000 0 0 0 187,000 0 0

Cooling System
19 90014-5527L V-Belt 64,800 2 129,600 50,000 120,000 71,000
Sub Total 0 0 0 0 0 0 0 0 71,000 0 0 0 0 0 0

Air Cleaner
21 17801-3360L Element S/A, Air Cleaner 264,000 1 264,000 25,000 50,000 228,000 228,000
Sub Total 0 0 228,000 0 0 0 0 0 0 0 0 0 228,000 0 0

Clutch
22 31250-E0490 Disc Assy, Clutch 1,875,000 1 1,875,000 500,000 60,000 5,253,000
Sub Total 0 0 0 0 0 0 0 0 5,253,000 0 0 0 0 0 0

Front Wheel Brake

23 47441-4070 Lining, Brake Shoe 31,000 8 248,000 60,000 280,000
250,000
24 Rivet 300 80 24,000 60,000 80,000
Sub Total 0 0 0 0 0 0 0 0 360,000 0 0 0 0 0 0

Rear Wheel Brake

25 47443-1350 Lining, Brake Shoe 36,000 16 576,000 60,000 880,000
300,000
26 Rivet 300 128 38,400 60,000 128,000
Sub Total 0 0 0 0 0 0 0 0 1,008,000 0 0 0 0 0 0

2,394,950 605,200 235,200 1,267,250 235,200 792,200 235,200 605,200 235,200 8,448,100 235,200 605,200 235,200 1,096,200 235,200 963,250
Total / Year 13,734,350 13,548,500

Note
1. Harga diatas adalah untuk 1 ( satu ) unit
2. Harga diatas belum termasuk Ppn 10%
3. Harga sparepart dan material tidak mengikat, sewaktu-waktu dapat berubah

Page 7 MAINTENANCE COST FL1JNPA

PT. INDOMOBIL PRIMA NIAGA 67 68 69 70 71 72 73 74 75 76 77 78 79 80 81

MAINTENANCE COST FOR HINO FG235J 7 8 9 10 11 12 1 2 3 4 5 6 7 8 9

Vehicle Operation 5,000/Month 58100 66400 74700 83000 91300 99600 8300 16600 24900 33200 41500 49800 58100 66400 74700

Unit INTERVAL
9th Year 10th Year
Total LABOR OF
No Parts No. Parts Name Price ( Qty CHANGE
Price (Rp) COST 515,000 520,000 525,000 530,000 535,000 540,000 545,000 550,000 555,000 560,000 565,000 570,000 575,000 580,000 585,000
Rp ) ( Km )

Lubricant
1 Engine Oil (Mediterans SAE 40 API Service CC/CD) 17,000 13 214,200 5,000 214,200 214,200 214,200 214,200 214,200 214,200 214,200 214,200 214,200 214,200 214,200 214,200 214,200 214,200 214,200
2 Transmission Oil (Rored EPA SAE 90 API Service GL-4) 21,500 11.5 247,250 30,000 170,016 170,016
3 Differential Oil (Rored HDA SAE 140 API Service GL-4) 23,500 11 258,500 30,000 188,034 188,034
4 Wheel Bearing Grease (ESSO Ronex MP) 40,000 8 320,000 1,219,950 60,000 304,000
5 Chassis Grease (Pertamina SG Grease) 15,000 2 30,000 5,000 21,000 21,000 21,000 21,000 21,000 21,000 21,000 21,000 21,000 21,000 21,000 21,000 21,000 21,000 21,000
6 Clutch Fluide (Donax B DOT 3 / DOT 4) 50,000 1 50,000 50,000 38,000
7 Brake Fluide (Donax B DOT 3 / DOT 4) 50,000 1 50,000 50,000 38,000
8 Power Steering Fluid (ATF 220) 50,000 1 50,000 120,000
Sub Total 235,200 235,200 235,200 235,200 235,200 897,250 235,200 311,200 235,200 235,200 235,200 593,250 235,200 235,200 235,200

Cylinder Head
9 Gasket Cylinder Head 1 0 600,000
10 Gasket Cylinder Head Cover 1 0 120,000
Sub Total 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

Main Moving Parts

11 Bearing, Set ConRod STD 1 0 500,000
12 Bearing Set, Crankshaft STD 1 0 500,000
13 Piston Set & Ring Set, Piston 6 0 500,000
14 Liner Cyl S/S 6 0 500,000
Sub Total 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

Lubricating System
15 15607-2190L Element Set, Oil Filter 136,400 1 136,400 50,000 10,000 370,000 370,000 370,000 370,000 370,000 370,000 370,000
Sub Total 0 370,000 0 370,000 0 370,000 0 370,000 0 370,000 0 370,000 0 370,000 0

Fuel System
16 Nozzle Assy 6 0 600,000
17 23401-1332L Element Set Fuel filter 33,000 1 33,000 20,000 33,000 33,000 33,000 33,000
50,000
18 23401-1440L Element Fuel Filter 135,200 1 135,200 20,000 154,000 154,000 154,000 154,000
Sub Total 0 187,000 0 0 0 187,000 0 0 0 187,000 0 0 0 187,000 0

Cooling System
19 90014-5527L V-Belt 64,800 2 129,600 50,000 120,000
Sub Total 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

Air Cleaner
21 17801-3360L Element S/A, Air Cleaner 264,000 1 264,000 25,000 50,000 228,000
Sub Total 0 0 0 0 0 0 0 228,000 0 0 0 0 0 0 0

Clutch
22 31250-E0490 Disc Assy, Clutch 1,875,000 1 1,875,000 500,000 60,000 5,253,000
Sub Total 0 0 0 0 0 5,253,000 0 0 0 0 0 0 0 0 0

Front Wheel Brake

23 47441-4070 Lining, Brake Shoe 31,000 8 248,000 60,000 280,000
250,000
24 Rivet 300 80 24,000 60,000 80,000
Sub Total 0 0 0 0 0 360,000 0 0 0 0 0 0 0 0 0

Rear Wheel Brake

25 47443-1350 Lining, Brake Shoe 36,000 16 576,000 60,000 880,000
300,000
26 Rivet 300 128 38,400 60,000 128,000
Sub Total 0 0 0 0 0 1,008,000 0 0 0 0 0 0 0 0 0

2,394,950 235,200 792,200 235,200 605,200 235,200 8,075,250 235,200 909,200 235,200 792,200 235,200 963,250 235,200 792,200 235,200
Total / Year 13,548,500 18,775,350

Note
1. Harga diatas adalah untuk 1 ( satu ) unit
2. Harga diatas belum termasuk Ppn 10%
3. Harga sparepart dan material tidak mengikat, sewaktu-waktu dapat berubah

Page 8 MAINTENANCE COST FL1JNPA

PT. INDOMOBIL PRIMA NIAGA 82 83 84

MAINTENANCE COST FOR HINO FG235J 10 11 12

Vehicle Operation 5,000/Month 83000 91300 99600 8300 8300 8300 8300 8300 8300 8300 8300 8300 8300 8300 8300 8300 8300 8300 8300

Unit
10th Year INTERVAL
Total LABOR OF
No Parts No. Parts Name Price ( Qty CHANGE
Price (Rp) COST 590,000 595,000 600,000
Rp ) ( Km )

Lubricant
1 Engine Oil (Mediterans SAE 40 API Service CC/CD) 17,000 13 214,200 5,000 214,200 214,200 214,200
2 Transmission Oil (Rored EPA SAE 90 API Service GL-4) 21,500 11.5 247,250 30,000 170,016
3 Differential Oil (Rored HDA SAE 140 API Service GL-4) 23,500 11 258,500 30,000 188,034
4 Wheel Bearing Grease (ESSO Ronex MP) 40,000 8 320,000 1,219,950 60,000 304,000
5 Chassis Grease (Pertamina SG Grease) 15,000 2 30,000 5,000 21,000 21,000 21,000
6 Clutch Fluide (Donax B DOT 3 / DOT 4) 50,000 1 50,000 50,000 38,000
7 Brake Fluide (Donax B DOT 3 / DOT 4) 50,000 1 50,000 50,000 38,000
8 Power Steering Fluid (ATF 220) 50,000 1 50,000 120,000 21,850
Sub Total 235,200 235,200 995,100

Cylinder Head
9 Gasket Cylinder Head 1 0 600,000 1,250,000
10 Gasket Cylinder Head Cover 1 0 120,000 280,000
Sub Total 0 0 1,530,000

Main Moving Parts

11 Bearing, Set ConRod STD 1 0 500,000 0
12 Bearing Set, Crankshaft STD 1 0 500,000 0
13 Piston Set & Ring Set, Piston 6 0 500,000 0
14 Liner Cyl S/S 6 0 500,000 0
Sub Total 0 0 0

Lubricating System
15 15607-2190L Element Set, Oil Filter 136,400 1 136,400 50,000 10,000 370,000 370,000
Sub Total 370,000 0 370,000

Fuel System
16 Nozzle Assy 6 0 600,000 3,300,000
17 23401-1332L Element Set Fuel filter 33,000 1 33,000 20,000 33,000
50,000
18 23401-1440L Element Fuel Filter 135,200 1 135,200 20,000 154,000
Sub Total 0 0 3,487,000

Cooling System
19 90014-5527L V-Belt 64,800 2 129,600 50,000 120,000 71,000
Sub Total 0 0 71,000

Air Cleaner
21 17801-3360L Element S/A, Air Cleaner 264,000 1 264,000 25,000 50,000 228,000
Sub Total 0 0 228,000

Clutch
22 31250-E0490 Disc Assy, Clutch 1,875,000 1 1,875,000 500,000 60,000 5,253,000
Sub Total 0 0 5,253,000

Front Wheel Brake

23 47441-4070 Lining, Brake Shoe 31,000 8 248,000 60,000 280,000
250,000
24 Rivet 300 80 24,000 60,000 80,000
Sub Total 0 0 360,000

Rear Wheel Brake

25 47443-1350 Lining, Brake Shoe 36,000 16 576,000 60,000 880,000
300,000
26 Rivet 300 128 38,400 60,000 128,000
Sub Total 0 0 1,008,000

2,394,950 605,200 235,200 13,302,100

Total / 18,775,350
Year

Note
1. Harga diatas adalah untuk 1 ( satu ) unit
2. Harga diatas belum termasuk Ppn 10%
3. Harga sparepart dan material tidak mengikat, sewaktu-waktu dapat berubah

Page 9 MAINTENANCE COST FL1JNPA

PT. INDOMOBIL PRIMA NIAGA
MAINTENANCE COST FOR HINO FG235J
Vehicle Operation 5,000/Month 8300 8300 8300 8300

Unit INTERVAL
Total LABOR OF
No Parts No. Parts Name Price ( Qty CHANGE
Price (Rp) COST
Rp ) ( Km )

Lubricant
1 Engine Oil (Mediterans SAE 40 API Service CC/CD) 17,000 13 214,200 5,000
2 Transmission Oil (Rored EPA SAE 90 API Service GL-4) 21,500 11.5 247,250 30,000
3 Differential Oil (Rored HDA SAE 140 API Service GL-4) 23,500 11 258,500 30,000
4 Wheel Bearing Grease (ESSO Ronex MP) 40,000 8 320,000 1,219,950 60,000
5 Chassis Grease (Pertamina SG Grease) 15,000 2 30,000 5,000
6 Clutch Fluide (Donax B DOT 3 / DOT 4) 50,000 1 50,000 50,000
7 Brake Fluide (Donax B DOT 3 / DOT 4) 50,000 1 50,000 50,000
8 Power Steering Fluid (ATF 220) 50,000 1 50,000 120,000
Sub Total

Cylinder Head
9 Gasket Cylinder Head 1 0 600,000
10 Gasket Cylinder Head Cover 1 0 120,000
Sub Total

Main Moving Parts

11 Bearing, Set ConRod STD 1 0 500,000
12 Bearing Set, Crankshaft STD 1 0 500,000
13 Piston Set & Ring Set, Piston 6 0 500,000
14 Liner Cyl S/S 6 0 500,000
Sub Total

Lubricating System
15 15607-2190L Element Set, Oil Filter 136,400 1 136,400 50,000 10,000
Sub Total

Fuel System
16 Nozzle Assy 6 0 600,000
17 23401-1332L Element Set Fuel filter 33,000 1 33,000 20,000
50,000
18 23401-1440L Element Fuel Filter 135,200 1 135,200 20,000
Sub Total

Cooling System
19 90014-5527L V-Belt 64,800 2 129,600 50,000 120,000
Sub Total

Air Cleaner
21 17801-3360L Element S/A, Air Cleaner 264,000 1 264,000 25,000 50,000
Sub Total

Clutch
22 31250-E0490 Disc Assy, Clutch 1,875,000 1 1,875,000 500,000 60,000
Sub Total

Front Wheel Brake

23 47441-4070 Lining, Brake Shoe 31,000 8 248,000 60,000
250,000
24 Rivet 300 80 24,000 60,000
Sub Total

Rear Wheel Brake

25 47443-1350 Lining, Brake Shoe 36,000 16 576,000 60,000
300,000
26 Rivet 300 128 38,400 60,000
Sub Total

2,394,950
Total / Year

Note
1. Harga diatas adalah untuk 1 ( satu ) unit
2. Harga diatas belum termasuk Ppn 10%
3. Harga sparepart dan material tidak mengikat, sewaktu-waktu dapat berubah

Page 10 MAINTENANCE COST FL1JNPA