DUTRO update : 25-Aug-16

1. Spare part

Month 0 2 4 8 12 16 20 24
Penggantian Interval
No Parts Name Parts No Qty Price List HMSI ke Change Total
Dealer (km)
x km 1,000 5,000 10,000 20,000 30,000 40,000 50,000 60,000

1 Element Oil Filter 15613-LAA70 1 68,700 48,090 10,000 48,090 48,090 48,090 48,090 48,090 48,090 48,090 336,630
2 Element Fuel Filter Upper 23414-LAA10 1 38,400 26,880 20,000 26,880 26,880 26,880 80,640
3 Element Fuel Filter Lower 23390-LIE50 1 80,000 56,000 20,000 56,000 56,000 56,000 168,000
4 Element Air Cleaner Out 17801-LAA32 1 82,000 57,400 50,000 57,400 57,400
Total 0 48,090 48,090 130,970 48,090 130,970 105,490 130,970 642,670

2. Lubricants
1 Engine Oil (HGO)(04100-1001) 8.9 49,300 34,510 10,000 307,139 307,139 307,139 307,139 307,139 307,139 307,139 2,149,973
2 Transmission Oil (HGO 80W- 90) GL - 5 (S041024414 ) 3.2 64,400 44,436 60,000 142,195 142,195 284,390
3 Differential Oil (HGO 80W- 90) GL - 5 (S041024414 ) 5.2 64,400 44,436 60,000 231,067 231,067 462,134
4 Clutch Fluid(041101001L) 1 79,100 55,370 60,000 55,370 55,370
5 Brake Fluid (041101001L) 1 79,100 55,370 60,000 55,370 55,370
6 Power steering Oil ( Hino Genuine PSF ) (0410721042) 1.5 78,500 51,810 60,000 77,715 77,715
7 Hino Genuine Bearing Grease (S041040024 ) 2 90,625 63,438 60,000 126,875 126,875
8 Chassis Grease (Pertamina SGX) 0.5 35,000 35,000 10,000 17,500 17,500 17,500 17,500 17,500 17,500 17,500 122,500
Total 373,262 324,639 324,639 324,639 324,639 324,639 324,639 1,013,231 3,334,328

3. Labor 0.5
Flate Rate (hour) 2.0 2.5 3.0 3.0 3.0 3.0 3.0 5.0 25
Price (@ Rp 100,000 /hour) 100,000 125,000 150,000 150,000 150,000 150,000 150,000 250,000 1,225,000

GRAND TOTAL 473,262 497,729 522,729 605,609 522,729 605,609 580,129 1,394,201 5,201,998

5,201,998
FB update : 25-Aug-16
1. Spare part

Month 0 2 4 8 12 16 20 24
Penggantian Interval
No Parts Name Parts No Qty Price List HMSI ke Change Total
Dealer (km)
x km 1,000 5,000 10,000 20,000 30,000 40,000 50,000 60,000

1 Element Oil Filter 15613-LAA70 1 68,700 48,090 10,000 48,090 48,090 48,090 48,090 48,090 48,090 48,090 336,630
2 Element Fuel Filter Upper 23414-LAA10 1 38,400 26,880 20,000 26,880 26,880 26,880 80,640
3 Element Fuel Filter Lower 23401-1740L 1 26,900 18,830 20,000 18,830 18,830 18,830 56,490
4 Element Air Cleaner 17801-2410L 1 141,000 98,700 50,000 98,700 98,700
Total 0 48,090 48,090 93,800 48,090 93,800 146,790 93,800 572,460

2. Lubricants
1 Engine Oil (HGO) 8.9 49,300 34,510 10,000 307,139 307,139 307,139 307,139 307,139 307,139 307,139 2,149,973
2 Transmission Oil (HGO 80W- 90) GL - 5 (S041024414 ) 3.2 64,400 44,436 60,000 142,195 142,195 284,390
3 Differential Oil (HGO 80W- 90) GL - 5 (S041024414 ) 5.2 64,400 44,436 60,000 231,067 231,067 462,134
4 Clutch Fluid(041101001L) 1 79,100 55,370 60,000 55,370 55,370
5 Brake Fluid (041101001L) 1 79,100 55,370 60,000 55,370 55,370
6 Power steering Oil ( Hino Genuine PSF ) (0410721042) 1.5 78,500 51,810 60,000 77,715 77,715
7 Hino Genuine Bearing Grease (S041040024 ) 2 90,625 63,438 60,000 126,875 126,875
8 Chassis Grease (Pertamina SGX) 0.5 35,000 35,000 10,000 17,500 17,500 17,500 17,500 17,500 17,500 17,500 122,500
Total 373,262 324,639 324,639 324,639 324,639 324,639 324,639 1,013,231 3,334,328

3. Labor 0.5
Flate Rate (hour) 2.0 2.5 3.0 3.0 3.0 3.0 3.0 5.0 25
Price (@ Rp 100,000 /hour) 100,000 125,000 150,000 150,000 150,000 150,000 150,000 250,000 1,225,000

GRAND TOTAL 473,262 497,729 522,729 568,439 522,729 568,439 621,429 1,357,031 5,131,788

5,131,788
DUTRO 4x4 update :
1. Spare part

Month 0 2 4 8 12 16 20 24
Penggantian Interval
No Parts Name Parts No Qty Price List HMSI ke Change Total
Dealer (km)
x km 1,000 5,000 10,000 20,000 30,000 40,000 50,000 60,000

1 Element Oil Filter 15613-LAA70 1 68,700 48,090 10,000 48,090 48,090 48,090 48,090 48,090 48,090 48,090 336,630
2 Element Fuel Filter Upper 23414-LAA10 1 38,400 26,880 20,000 26,880 26,880 26,880 80,640
3 Element Fuel Filter Lower 23390-LIE50 1 80,000 56,000 20,000 56,000 56,000 56,000 168,000
4 Element Air Cleaner Out 17801-LAA32 1 82,000 57,400 50,000 57,400 57,400
Total 0 48,090 48,090 130,970 48,090 130,970 105,490 130,970 642,670

2. Lubricants
1 Engine Oil (HGO)(04100-1001) 8.9 49,300 34,510 10,000 307,139 307,139 307,139 307,139 307,139 307,139 307,139 2,149,973
2 Transmission Oil (HGO 80W- 90) GL - 5 (S041024414 ) 6 64,400 44,436 60,000 266,616 266,616 533,232
3 Differential Oil (HGO 80W- 90) GL - 5 (S041024414 ) 11 64,400 44,436 60,000 488,796 488,796 977,592
4 Clutch Fluid(041101001L) 1 79,100 55,370 60,000 55,370 55,370
5 Brake Fluid (041101001L) 1 79,100 55,370 60,000 55,370 55,370
6 Power steering Oil ( Hino Genuine PSF ) (0410721042) 1.5 78,500 51,810 60,000 77,715 77,715
7 Hino Genuine Bearing Grease (S041040024 ) 4 90,625 63,438 60,000 253,750 253,750
8 Chassis Grease (Pertamina SGX) 0.5 35,000 35,000 10,000 17,500 17,500 17,500 17,500 17,500 17,500 17,500 122,500
Total 755,412 324,639 324,639 324,639 324,639 324,639 324,639 1,522,256 4,225,502

3. Labor 0.5
Flate Rate (hour) 2.0 2.5 3.0 3.0 3.0 3.0 3.0 5.0 25
Price (@ Rp 100,000 /hour) 100,000 125,000 150,000 150,000 150,000 150,000 150,000 250,000 1,225,000

GRAND TOTAL 855,412 497,729 522,729 605,609 522,729 605,609 580,129 1,903,226 6,093,172

6,093,172
DUTRO X POWER update : 11-Feb-15
1. Spare part

Month 0 2 4 8 12 16 20 24
Penggantian Interval
No Parts Name Parts No Qty Price List HMSI ke Change Total
Dealer (km)
x km 1,000 5,000 10,000 20,000 30,000 40,000 50,000 60,000

1 Element Oil Filter 15613-LAA70 1 68,700 48,090 10,000 48,090 48,090 48,090 48,090 48,090 48,090 48,090 336,630
2 Element Fuel Filter Upper 23414-LAA10 1 38,400 26,880 20,000 26,880 26,880 26,880 80,640
3 Element Fuel Filter Lower 23390-LIE50 1 80,000 56,000 20,000 56,000 56,000 56,000 168,000
4 Element Air Cleaner Out 17801-LAA32 1 82,000 57,400 50,000 57,400 57,400
Total 0 48,090 48,090 130,970 48,090 130,970 105,490 130,970 642,670

2. Lubricants
1 Engine Oil (HGO SAE -40)(04100-1001) 8.9 49,300 34,510 10,000 307,139 307,139 307,139 307,139 307,139 307,139 307,139 2,149,973
2 Transmission Oil HGO SAE -40)(04100-1001) 2.80 49,300 34,510 20,000 96,628 96,628 96,628 96,628 386,512
3 Differential Oil (HGO 80W- 90) GL - 5 (S041024414 ) 5.2 64,400 44,436 60,000 231,067 231,067 462,134
4 Clutch Fluid(041101001L) 1 79,100 55,370 60,000 55,370 55,370
5 Brake Fluid (041101001L) 1 79,100 55,370 60,000 55,370 55,370
6 Power steering Oil ( Hino Genuine PSF ) (0410721042) 1.5 78,500 51,810 60,000 77,715 77,715
7 Hino Genuine Bearing Grease (S041040024 ) 2 90,625 63,438 60,000 126,875 126,875
8 Chassis Grease (Pertamina SGX) 0.5 35,000 35,000 10,000 17,500 17,500 17,500 17,500 17,500 17,500 17,500 122,500
Total 327,695 324,639 324,639 421,267 324,639 421,267 324,639 967,664 3,436,449

3. Labor 0.5
Flate Rate (hour) 2.0 2.5 3.0 3.0 3.0 3.0 3.0 5.0 25
Price (@ Rp 100,000 /hour) 100,000 125,000 150,000 150,000 150,000 150,000 150,000 250,000 1,225,000

GRAND TOTAL 427,695 497,729 522,729 702,237 522,729 702,237 580,129 1,348,634 5,304,119

5,304,119
FG 235 update : 25-Aug-16
1. Spare part 230 Model

Month 0 2 8 16 24
Penggantian Interval
No Parts Name Parts No Qty Price List HMSI ke Change Total
Dealer (km)
x km 1,000 5,000 20,000 40,000 60,000

1 Element Oil Filter 15613JAA10 1 148,000 103,600 20,000 103,600 103,600 103,600 103,600 414,400
2 Element Oil Filter Transmission 32915-LVA10 1 40,000 28,000 60,000 28,000 28,000 56,000
3 Element Fuel Filter Upper 23414-LAA10 1 38,400 26,880 20,000 26,880 26,880 26,880 80,640
4 Element Fuel Filter Lower 23304JAC70 1 90,000 63,000 20,000 63,000 63,000 63,000 189,000
5 Element Air Cleaner Out 17801JAA10 1 410,000 287,000 50,000 287,000 287,000

Total 28,000 103,600 193,480 480,480 221,480 1,027,040

2. Lubricants
1 Engine Oil (HGO)(04100-1001) 12.7 49,300 34,510 20,000 438,277 438,277 438,277 438,277 1,753,108
2 Transmission Oil (HGO 80W- 90) GL - 5 (S041024414 ) 9 64,400 44,436 60,000 399,924 399,924 799,848
3 Differential Oil (HGO 80W- 90) GL - 5 (S041024414 ) 12 64,400 44,436 60,000 533,232 533,232 1,066,464
4 Clutch Fluid(041101002L) 300 ML 0.3 26,000 18,200 60,000 18,200 18,200
5 Brake Fluid(041101001L) 1 LTR 0 60,000 0 0
6 Power steering Oil ( Hino Genuine PSF ) (0410721042) 4.5 78,500 51,810 60,000 233,145 233,145 466,290
7 Hino Genuine Bearing Grease (S041040024 ) 3.8 90,625 63,438 60,000 241,063 241,063
8 Chassis Grease (Pertamina SGX) 2 35,000 35,000 10,000 70,000 70,000 70,000 70,000 280,000
Total 933,156 741,422 508,277 508,277 1,933,841 4,624,973

3. Labor 0.5
Flate Rate (hour) 3.0 3.5 3.5 3.5 8.0 22
Price (@ Rp 100,000 /hour) 150,000 175,000 175,000 175,000 400,000 1,075,000

GRAND TOTAL 1,111,156 1,020,022 876,757 1,163,757 2,555,321 6,727,013

6,727,013
FG 235 update : 25-Aug-16
1. Spare part

Penggantian Month 0 1 2 4 6 8 10 12
Interval
HMSI ke
No Parts Name Parts No Qty Price List Change Total
Dealer (Diskon
(km)
PL 30%) x km 1,000 5,000 10,000 20,000 30,000 40,000 50,000 60,000

1 Element Oil Filter 15613JAA10 1 129,500 90,650 20,000 90,650 90,650 90,650 90,650 362,600
2 Element Fuel Filter Upper 23414-LAA10 1 38,400 26,880 20,000 26,880 26,880 26,880 80,640
3 Element Fuel Filter Lower 23304EV270 1 0 20,000 0 0 0 0
4 Element Air Cleaner Out 17801JAA10 1 365,500 255,850 50,000 255,850 255,850
5 Dessicant 44831LBA30 1 303,000 212,100 60,000 212,100 212,100
Total 0 90,650 0 117,530 0 117,530 255,850 329,630 911,190

2. Lubricants
1 Engine Oil (HGO)(04100-1001) 12.7 47,360 33,200 20,000 421,640 421,640 421,640 421,640 1,686,560
2 Transmission Oil (HGO 80W- 90) GL - 5 (S041024414 ) 9 64,400 45,000 60,000 405,000 405,000 810,000
3 Differential Oil (HGO 80W- 90) GL - 5 (S041024414 ) 9 64,400 45,000 60,000 405,000 405,000 810,000
4 Clutch Fluid(041101002L) 300 ML 0.3 26,000 18,200 60,000 18,200 18,200
5 Brake Fluid(041101001L) 1 LTR 0 60,000 0 0
6 Power steering oil ( Shell Donax TX ) 4.5 49,000 49,000 60,000 220,500 220,500 441,000
7 Grease Wheel Bearing ( Mobile Grease XHP 222 ) 3.8 95,000 95,000 60,000 361,000 361,000
8 Chassis Grease (Pertamina SGX) 2 35,000 35,000 10,000 70,000 70,000 70,000 70,000 70,000 70,000 70,000 490,000
Total 810,000 712,140 70,000 491,640 70,000 491,640 70,000 1,901,340 4,616,760

3. Labor 0.5
Flate Rate (hour) 3.0 3.5 3.5 3.5 3.5 3.5 3.5 8.0 32
Price (@ Rp 75,000 /hour) 112,500 131,250 131,250 131,250 131,250 131,250 131,250 300,000 1,200,000

GRAND TOTAL 922,500 934,040 201,250 740,420 201,250 740,420 457,100 2,530,970 6,727,950

Note : PL= Price List 6,727,950

FG 260 update : 25-Aug-16
1. Spare part 230 Model

Month 0 2 8 16 24
Penggantian Interval
No Parts Name Parts No Qty Price List HMSI ke Change Total
Dealer (km)
x km 1,000 5,000 20,000 40,000 60,000

1 Element Oil Filter 15613JAA10 1 148,000 103,600 20,000 103,600 103,600 103,600 103,600 414,400
2 Element Oil Filter Transmission 32915-LVA10 1 40,000 28,000 60,000 28,000 28,000 56,000
3 Element Fuel Filter Upper 23414-LAA10 1 38,400 26,880 20,000 26,880 26,880 26,880 80,640
4 Element Fuel Filter Lower 23304JAC70 1 90,000 63,000 20,000 63,000 63,000 63,000 189,000
5 Element Air Cleaner Out 17801JAA10 1 410,000 287,000 50,000 287,000 287,000

Total 28,000 103,600 193,480 480,480 221,480 1,027,040

2. Lubricants
1 Engine Oil (HGO)(04100-1001) 12.7 49,300 34,510 20,000 438,277 438,277 438,277 438,277 1,753,108
2 Transmission Oil (HGO 80W- 90) GL - 5 (S041024414 ) 9 64,400 44,436 60,000 399,924 399,924 799,848
3 Differential Oil (HGO 80W- 90) GL - 5 (S041024414 ) 12 64,400 44,436 60,000 533,232 533,232 1,066,464
4 Clutch Fluid(041101002L) 300 ML 0.3 26,000 18,200 60,000 18,200 18,200
5 Brake Fluid(041101001L) 1 LTR 0 60,000 0 0
6 Power steering Oil ( Hino Genuine PSF ) (0410721042) 4.5 78,500 51,810 60,000 233,145 233,145 466,290
7 Hino Genuine Bearing Grease (S041040024 ) 3.8 90,625 63,438 60,000 241,063 241,063
8 Chassis Grease (Pertamina SGX) 2 35,000 35,000 10,000 70,000 70,000 70,000 70,000 280,000
Total 933,156 741,422 508,277 508,277 1,933,841 4,624,973

3. Labor 0.5
Flate Rate (hour) 3.0 3.5 3.5 3.5 8.0 22
Price (@ Rp 100,000 /hour) 150,000 175,000 175,000 175,000 400,000 1,075,000

GRAND TOTAL 1,111,156 1,020,022 876,757 1,163,757 2,555,321 6,727,013

6,727,013
FG 245 CRS update : 25-Aug-16
1. Spare part 230 Model

Month 0 2 8 16 24
Penggantian Interval
No Parts Name Parts No Qty Price List HMSI ke Change Total
Dealer (km)
x km 1,000 5,000 20,000 40,000 60,000

1 Element Oil Filter 15613JAA10 1 148,000 103,600 20,000 103,600 103,600 103,600 103,600 414,400
2 Element Oil Filter Transmission 32915-LVA10 1 40,000 28,000 60,000 28,000 28,000 56,000
3 Element Fuel Filter Upper 23304JAC70 1 90,000 63,000 20,000 63,000 63,000 63,000 189,000
4 Element Fuel Filter Lower 23310JAC50 1 138,500 96,950 20,000 96,950 96,950 96,950 290,850
5 Element Air Cleaner Out 17801JAA10 1 410,000 287,000 50,000 287,000 287,000

Total 28,000 103,600 263,550 550,550 291,550 1,237,250

2. Lubricants
1 Engine Oil (HGO)(04100-1001) 12.7 49,300 34,510 20,000 438,277 438,277 438,277 438,277 1,753,108
2 Transmission Oil (HGO 80W- 90) GL - 5 (S041024414 ) 9 64,400 44,436 60,000 399,924 399,924 799,848
3 Differential Oil (HGO 80W- 90) GL - 5 (S041024414 ) 12 64,400 44,436 60,000 533,232 533,232 1,066,464
4 Clutch Fluid(041101002L) 300 ML 0.3 26,000 18,200 60,000 18,200 18,200
5 Brake Fluid(041101001L) 1 LTR 0 60,000 0 0
6 Power steering Oil ( Hino Genuine PSF ) (0410721042) 4.5 78,500 51,810 60,000 233,145 233,145 466,290
7 Hino Genuine Bearing Grease (S041040024 ) 3.8 90,625 63,438 60,000 241,063 241,063
8 Chassis Grease (Pertamina SGX) 2 35,000 35,000 10,000 70,000 70,000 70,000 70,000 280,000
Total 933,156 741,422 508,277 508,277 1,933,841 4,624,973

3. Labor 0.5
Flate Rate (hour) 3.0 3.5 3.5 3.5 8.0 22
Price (@ Rp 100,000 /hour) 150,000 175,000 175,000 175,000 400,000 1,075,000

GRAND TOTAL 1,111,156 1,020,022 946,827 1,233,827 2,625,391 6,937,223

6,937,223
FG 265 CRS update : 25-Aug-16
1. Spare part 230 Model

Month 0 2 8 16 24
Penggantian Interval
No Parts Name Parts No Qty Price List HMSI ke Change Total
Dealer (km)
x km 1,000 5,000 20,000 40,000 60,000

1 Element Oil Filter 15613JAA10 1 148,000 103,600 20,000 103,600 103,600 103,600 103,600 414,400
2 Element Oil Filter Transmission 32915-LVA10 1 40,000 28,000 60,000 28,000 28,000 56,000
3 Element Fuel Filter Upper 23304JAC70 1 90,000 63,000 20,000 63,000 63,000 63,000 189,000
4 Element Fuel Filter Lower 23310JAC50 1 138,500 96,950 20,000 96,950 96,950 96,950 290,850
5 Element Air Cleaner Out 17801JAA10 1 410,000 287,000 50,000 287,000 287,000

Total 28,000 103,600 263,550 550,550 291,550 1,237,250

2. Lubricants
1 Engine Oil (HGO)(04100-1001) 12.7 49,300 34,510 20,000 438,277 438,277 438,277 438,277 1,753,108
2 Transmission Oil (HGO 80W- 90) GL - 5 (S041024414 ) 9 64,400 44,436 60,000 399,924 399,924 799,848
3 Differential Oil (HGO 80W- 90) GL - 5 (S041024414 ) 12 64,400 44,436 60,000 533,232 533,232 1,066,464
4 Clutch Fluid(041101002L) 300 ML 0.3 26,000 18,200 60,000 18,200 18,200
5 Brake Fluid(041101001L) 1 LTR 0 60,000 0 0
6 Power steering Oil ( Hino Genuine PSF ) (0410721042) 4.5 78,500 51,810 60,000 233,145 233,145 466,290
7 Hino Genuine Bearing Grease (S041040024 ) 3.8 90,625 63,438 60,000 241,063 241,063
8 Chassis Grease (Pertamina SGX) 2 35,000 35,000 10,000 70,000 70,000 70,000 70,000 280,000
Total 933,156 741,422 508,277 508,277 1,933,841 4,624,973

3. Labor 0.5
Flate Rate (hour) 3.0 3.5 3.5 3.5 8.0 22
Price (@ Rp 100,000 /hour) 150,000 175,000 175,000 175,000 400,000 1,075,000

GRAND TOTAL 1,111,156 1,020,022 946,827 1,233,827 2,625,391 6,937,223

6,937,223
SG 260 update : 25-Aug-16
1. Spare part 230 Model

Month 0 2 8 16 24
Penggantian Interval
No Parts Name Parts No Qty Price List HMSI ke Change Total
Dealer (km)
x km 1,000 5,000 20,000 40,000 60,000

1 Element Oil Filter 15613JAA10 1 148,000 103,600 20,000 103,600 103,600 103,600 103,600 414,400
2 Element Oil Filter Transmission 32915-LVA10 1 40,000 28,000 60,000 28,000 28,000 56,000
3 Element Fuel Filter Upper 23414-LAA10 1 38,400 26,880 20,000 26,880 26,880 26,880 80,640
4 Element Fuel Filter Lower 23304JAC70 1 90,000 63,000 20,000 63,000 63,000 63,000 189,000
5 Element Air Cleaner Out 17801JAA10 1 410,000 287,000 50,000 287,000 287,000

Total 28,000 103,600 193,480 480,480 221,480 1,027,040

2. Lubricants
1 Engine Oil (HGO)(04100-1001) 12.7 49,300 34,510 20,000 438,277 438,277 438,277 438,277 1,753,108
2 Transmission Oil (HGO 80W- 90) GL - 5 (S041024414 ) 13 64,400 44,436 60,000 577,668 577,668 1,155,336
3 Differential Oil (HGO 80W- 90) GL - 5 (S041024414 ) 12 64,400 44,436 60,000 533,232 533,232 1,066,464
4 Clutch Fluid(041101001L) 1 79,100 55,370 60,000 55,370 55,370
5 Power steering Oil ( Hino Genuine PSF ) (0410721042) 4.5 78,500 51,810 60,000 233,145 233,145 466,290
6 Hino Genuine Bearing Grease (S041040024 ) 3.8 90,625 63,438 60,000 241,063 241,063
7 Chassis Grease (Pertamina SGX) 2 35,000 35,000 10,000 70,000 70,000 70,000 70,000 280,000
Total 1,110,900 741,422 508,277 508,277 2,148,755 5,017,631

3. Labor 0.5
Flate Rate (hour) 3.0 3.5 3.5 3.5 8.0 22
Price (@ Rp 100,000 /hour) 150,000 175,000 175,000 175,000 400,000 1,075,000
0.0
GRAND TOTAL 1,288,900 1,020,022 876,757 1,163,757 2,770,235 7,119,671

7,119,671
SG 265 CRS update : 25-Aug-16
1. Spare part 230 Model

Month 0 2 8 16 24
Penggantian Interval
No Parts Name Parts No Qty Price List HMSI ke Change Total
Dealer (km)
x km 1,000 5,000 20,000 40,000 60,000

1 Element Oil Filter 15613JAA10 1 148,000 103,600 20,000 103,600 103,600 103,600 103,600 414,400
2 Element Oil Filter Transmission 32915-LVA10 1 40,000 28,000 60,000 28,000 28,000 56,000
3 Element Fuel Filter Upper 23304JAC70 1 90,000 63,000 20,000 63,000 63,000 63,000 189,000
4 Element Fuel Filter Lower 23310JAC50 1 138,500 96,950 20,000 96,950 96,950 96,950 290,850
5 Element Air Cleaner Out 17801JAA10 1 410,000 287,000 50,000 287,000 287,000

Total 28,000 103,600 263,550 550,550 291,550 1,237,250

2. Lubricants
1 Engine Oil (HGO)(04100-1001) 12.7 49,300 34,510 20,000 438,277 438,277 438,277 438,277 1,753,108
2 Transmission Oil (HGO 80W- 90) GL - 5 (S041024414 ) 13 64,400 44,436 60,000 577,668 577,668 1,155,336
3 Differential Oil (HGO 80W- 90) GL - 5 (S041024414 ) 11 64,400 44,436 60,000 488,796 488,796 977,592
4 Clutch Fluid(041101001L) 1 79,100 55,370 60,000 55,370 55,370
5 Power steering Oil ( Hino Genuine PSF ) (0410721042) 4.5 78,500 51,810 60,000 233,145 233,145 466,290
6 Hino Genuine Bearing Grease (S041040024 ) 3.8 90,625 63,438 60,000 241,063 241,063
7 Chassis Grease (Pertamina SGX) 2 35,000 35,000 10,000 70,000 70,000 70,000 70,000 280,000
Total 1,066,464 741,422 508,277 508,277 2,104,319 4,928,759

3. Labor 0.5
Flate Rate (hour) 3.0 3.5 3.5 3.5 8.0 22
Price (@ Rp 100,000 /hour) 150,000 175,000 175,000 175,000 400,000 1,075,000

GRAND TOTAL 1,244,464 1,020,022 946,827 1,233,827 2,795,869 7,241,009

7,241,009
FL 235 update : 25-Aug-16
1. Spare part 230 Model

Month 0 2 8 16 24
Penggantian Interval
No Parts Name Parts No Qty Price List HMSI ke Change Total
Dealer (km)
x km 1,000 5,000 20,000 40,000 60,000

1 Element Oil Filter 15613JAA10 1 148,000 103,600 20,000 103,600 103,600 103,600 103,600 414,400
2 Element Oil Filter Transmission 32915-LVA10 1 40,000 28,000 60,000 28,000 28,000 56,000
3 Element Fuel Filter Upper 23414-LAA10 1 38,400 26,880 20,000 26,880 26,880 26,880 80,640
4 Element Fuel Filter Lower 23304JAC70 1 90,000 63,000 20,000 63,000 63,000 63,000 189,000
5 Element Air Cleaner Out 17801JAA10 1 410,000 287,000 50,000 287,000 287,000

Total 28,000 103,600 193,480 480,480 221,480 1,027,040

2. Lubricants
1 Engine Oil (HGO)(04100-1001) 12.7 49,300 34,510 20,000 438,277 438,277 438,277 438,277 1,753,108
2 Transmission Oil (HGO 80W- 90) GL - 5 (S041024414 ) 9 64,400 44,436 60,000 399,924 399,924 799,848
3 Differential Oil (HGO 80W- 90) GL - 5 (S041024414 ) 12 64,400 44,436 60,000 533,232 533,232 1,066,464
4 Clutch Fluid(041101002L) 300 ML 0.3 26,000 18,200 60,000 18,200 18,200
5 Brake Fluid(041101001L) 1 LTR 0 60,000 0 0
6 Power steering Oil ( Hino Genuine PSF ) (0410721042) 4.5 78,500 51,810 60,000 233,145 233,145 466,290
7 Hino Genuine Bearing Grease (S041040024 ) 6.4 90,625 63,438 60,000 406,000 406,000
8 Chassis Grease (Pertamina SGX) 2 35,000 35,000 10,000 70,000 70,000 70,000 70,000 280,000
Total 933,156 741,422 508,277 508,277 2,098,778 4,789,910

3. Labor 0.5
Flate Rate (hour) 3.0 3.5 3.5 3.5 10.0 24
Price (@ Rp 100,000 /hour) 150,000 175,000 175,000 175,000 500,000 1,175,000

GRAND TOTAL 1,111,156 1,020,022 876,757 1,163,757 2,820,258 6,991,950

6,991,950
FL 260 update : 25-Aug-16
1. Spare part 230 Model

Month 0 2 8 16 24
Penggantian Interval
No Parts Name Parts No Qty Price List HMSI ke Change Total
Dealer (km)
x km 1,000 5,000 20,000 40,000 60,000

1 Element Oil Filter 15613JAA10 1 148,000 103,600 20,000 103,600 103,600 103,600 103,600 414,400
2 Element Oil Filter Transmission 32915-LVA10 1 40,000 28,000 60,000 28,000 28,000 56,000
3 Element Fuel Filter Upper 23414-LAA10 1 38,400 26,880 20,000 26,880 26,880 26,880 80,640
4 Element Fuel Filter Lower 23304JAC70 1 90,000 63,000 20,000 63,000 63,000 63,000 189,000
5 Element Air Cleaner Out 17801JAA10 1 410,000 287,000 50,000 287,000 287,000

Total 28,000 103,600 193,480 480,480 221,480 1,027,040

2. Lubricants
1 Engine Oil (HGO)(04100-1001) 12.7 49,300 34,510 20,000 438,277 438,277 438,277 438,277 1,753,108
2 Transmission Oil (HGO 80W- 90) GL - 5 (S041024414 ) 13 64,400 44,436 60,000 577,668 577,668 1,155,336
3 Differential Oil (HGO 80W- 90) GL - 5 (S041024414 ) 12 64,400 44,436 60,000 533,232 533,232 1,066,464
4 Clutch Fluid(041101002L) 300 ML 0.3 26,000 18,200 60,000 18,200 18,200
5 Brake Fluid(041101001L) 1 LTR 0 60,000 0 0
6 Power steering Oil ( Hino Genuine PSF ) (0410721042) 4.5 78,500 51,810 60,000 233,145 233,145 466,290
7 Hino Genuine Bearing Grease (S041040024 ) 6.4 90,625 63,438 60,000 406,000 406,000
8 Chassis Grease (Pertamina SGX) 2 35,000 35,000 10,000 70,000 70,000 70,000 70,000 280,000
Total 1,110,900 741,422 508,277 508,277 2,276,522 5,145,398

3. Labor 0.5
Flate Rate (hour) 3.0 3.5 3.5 3.5 10.0 24
Price (@ Rp 100,000 /hour) 150,000 175,000 175,000 175,000 500,000 1,175,000

GRAND TOTAL 1,288,900 1,020,022 876,757 1,163,757 2,998,002 7,347,438

7,347,438
FL 245 CRS update : 25-Aug-16
1. Spare part 230 Model

Month 0 2 8 16 24
Penggantian Interval
No Parts Name Parts No Qty Price List HMSI ke Change Total
Dealer (km)
x km 1,000 5,000 20,000 40,000 60,000

1 Element Oil Filter 15613JAA10 1 148,000 103,600 20,000 103,600 103,600 103,600 103,600 414,400
2 Element Oil Filter Transmission 32915-LVA10 1 40,000 28,000 60,000 28,000 28,000 56,000
3 Element Fuel Filter Upper 23304JAC70 1 90,000 63,000 20,000 63,000 63,000 63,000 189,000
4 Element Fuel Filter Lower 23310JAC50 1 138,500 96,950 20,000 96,950 96,950 96,950 290,850
5 Element Air Cleaner Out 17801JAA10 1 410,000 287,000 50,000 287,000 287,000

Total 28,000 103,600 263,550 550,550 291,550 1,237,250

2. Lubricants
1 Engine Oil (HGO)(04100-1001) 12.7 49,300 34,510 20,000 438,277 438,277 438,277 438,277 1,753,108
2 Transmission Oil (HGO 80W- 90) GL - 5 (S041024414 ) 9 64,400 44,436 60,000 399,924 399,924 799,848
3 Differential Oil (HGO 80W- 90) GL - 5 (S041024414 ) 12 64,400 44,436 60,000 533,232 533,232 1,066,464
4 Clutch Fluid(041101002L) 300 ML 1 79,100 55,370 60,000 55,370 55,370
5 Brake Fluid(041101001L) 1 LTR 0 60,000 0 0
6 Power steering Oil ( Hino Genuine PSF ) (0410721042) 4.5 78,500 51,810 60,000 233,145 233,145 466,290
7 Hino Genuine Bearing Grease (S041040024 ) 6.4 90,625 63,438 60,000 406,000 406,000
8 Chassis Grease (Pertamina SGX) 2 35,000 35,000 10,000 70,000 70,000 70,000 70,000 280,000
Total 933,156 741,422 508,277 508,277 2,135,948 4,827,080

3. Labor 0.5
Flate Rate (hour) 3.0 3.5 3.5 3.5 10.0 24
Price (@ Rp 100,000 /hour) 150,000 175,000 175,000 175,000 500,000 1,175,000

GRAND TOTAL 1,111,156 1,020,022 946,827 1,233,827 2,927,498 7,239,330

7,239,330
FL 265 CRS update : 25-Aug-16
1. Spare part 230 Model

Month 0 2 8 16 24
Penggantian Interval
No Parts Name Parts No Qty Price List HMSI ke Change Total
Dealer (km)
x km 1,000 5,000 20,000 40,000 60,000

1 Element Oil Filter 15613JAA10 1 148,000 103,600 20,000 103,600 103,600 103,600 103,600 414,400
2 Element Oil Filter Transmission 32915-LVA10 1 40,000 28,000 60,000 28,000 28,000 56,000
3 Element Fuel Filter Upper 23304JAC70 1 90,000 63,000 20,000 63,000 63,000 63,000 189,000
4 Element Fuel Filter Lower 23310JAC50 1 138,500 96,950 20,000 96,950 96,950 96,950 290,850
5 Element Air Cleaner Out 17801JAA10 1 410,000 287,000 50,000 287,000 287,000

Total 28,000 103,600 263,550 550,550 291,550 1,237,250

2. Lubricants
1 Engine Oil (HGO)(04100-1001) 12.7 49,300 34,510 20,000 438,277 438,277 438,277 438,277 1,753,108
2 Transmission Oil (HGO 80W- 90) GL - 5 (S041024414 ) 13 64,400 44,436 60,000 577,668 577,668 1,155,336
3 Differential Oil (HGO 80W- 90) GL - 5 (S041024414 ) 12 64,400 44,436 60,000 533,232 533,232 1,066,464
4 Clutch Fluid(041101002L) 300 ML 0.3 26,000 18,200 60,000 18,200 18,200
5 Brake Fluid(041101001L) 1 LTR 0 60,000 0 0
6 Power steering Oil ( Hino Genuine PSF ) (0410721042) 4.5 78,500 51,810 60,000 233,145 233,145 466,290
7 Hino Genuine Bearing Grease (S041040024 ) 6.4 90,625 63,438 60,000 406,000 406,000
8 Chassis Grease (Pertamina SGX) 2 35,000 35,000 10,000 70,000 70,000 70,000 70,000 280,000
Total 1,110,900 741,422 508,277 508,277 2,276,522 5,145,398

3. Labor 0.5
Flate Rate (hour) 3.0 3.5 3.5 3.5 10.0 24
Price (@ Rp 100,000 /hour) 150,000 175,000 175,000 175,000 500,000 1,175,000

GRAND TOTAL 1,288,900 1,020,022 946,827 1,233,827 3,068,072 7,557,648

7,557,648
FM 235 update : 25-Aug-16
1. Spare part 230 Model

Month 0 2 8 16 24
Penggantian Interval
No Parts Name Parts No Qty Price List HMSI ke Change Total
Dealer (km)
x km 1,000 5,000 20,000 40,000 60,000

1 Element Oil Filter 15613JAA10 1 148,000 103,600 20,000 103,600 103,600 103,600 103,600 414,400
2 Element Oil Filter Transmission 32915-LVA10 1 40,000 28,000 60,000 28,000 28,000 56,000
3 Element Oil Filter Differential 15607-2060L 1 33,200 23,240 60,000 23,240 23,240 46,480
4 Element Fuel Filter Upper 23414-LAA10 1 38,400 26,880 20,000 26,880 26,880 26,880 80,640
5 Element Fuel Filter Lower 23304JAC70 1 90,000 63,000 20,000 63,000 63,000 63,000 189,000
6 Element Air Cleaner Out 17801JAA10 1 410,000 287,000 50,000 287,000 287,000
7 Element Air Cleaner In 17801JAA20 1 142,000 99,400 50,000 99,400 99,400

Total 51,240 103,600 193,480 579,880 244,720 1,172,920

2. Lubricants
1 Engine Oil (HGO)(04100-1001) 12.7 49,300 34,510 20,000 438,277 438,277 438,277 438,277 1,753,108
2 Transmission Oil (HGO 80W- 90) GL - 5 (S041024414 ) 13.5 64,400 44,436 60,000 599,886 599,886 1,199,772
3 Differential Oil (HGO 80W- 90) GL - 5 (S041024414 ) 25 64,400 44,436 60,000 1,110,900 1,110,900 2,221,800
4 Clutch Fluid(041101002L) 300 ML 0.3 26,000 18,200 60,000 18,200 18,200
5 Brake Fluid(041101001L) 1 LTR 0 60,000 0 0
6 Power steering Oil ( Hino Genuine PSF ) (0410721042) 4.5 78,500 51,810 60,000 233,145 233,145 466,290
7 Hino Genuine Bearing Grease (S041040024 ) 6.4 90,625 63,438 60,000 406,000 406,000
8 Chassis Grease (Pertamina SGX) 2 35,000 35,000 10,000 70,000 70,000 70,000 70,000 280,000
Total 1,710,786 741,422 508,277 508,277 2,876,408 6,345,170

3. Labor 0.5
Flate Rate (hour) 3.0 3.5 3.5 3.5 10.0 24
Price (@ Rp 100,000 /hour) 150,000 175,000 175,000 175,000 500,000 1,175,000

GRAND TOTAL 1,912,026 1,020,022 876,757 1,263,157 3,621,128 8,693,090

8,693,090
FM 260 0 update : 25-Aug-16
1. Spare part 230 Model

Month 0 2 8 16 24
Penggantian Interval
No Parts Name Parts No Qty Price List HMSI ke Change Total
Dealer (km)
x km 1,000 5,000 20,000 40,000 60,000

1 Element Oil Filter 15613JAA10 1 148,000 103,600 20,000 103,600 103,600 103,600 103,600 414,400
2 Element Oil Filter Transmission 32915-LVA10 1 40,000 28,000 60,000 28,000 28,000 56,000
3 Element Oil Filter Differential 15607-2060L 1 33,200 23,240 60,000 23,240 23,240 46,480
4 Element Fuel Filter Upper 23414-LAA10 1 38,400 26,880 20,000 26,880 26,880 26,880 80,640
5 Element Fuel Filter Lower 23304JAC70 1 90,000 63,000 20,000 63,000 63,000 63,000 189,000
6 Element Air Cleaner Out 17801JAA10 1 410,000 287,000 50,000 287,000 287,000
7 Element Air Cleaner In 17801JAA20 1 142,000 99,400 50,000 99,400 99,400

Total 51,240 103,600 193,480 579,880 244,720 1,172,920

2. Lubricants
1 Engine Oil (HGO)(04100-1001) 12.7 49,300 34,510 20,000 438,277 438,277 438,277 438,277 1,753,108
2 Transmission Oil (HGO 80W- 90) GL - 5 (S041024414 ) 13.5 64,400 44,436 60,000 599,886 599,886 1,199,772
3 Differential Oil (HGO 80W- 90) GL - 5 (S041024414 ) 25 64,400 44,436 60,000 1,110,900 1,110,900 2,221,800
4 Clutch Fluid(041101002L) 300 ML 0.3 26,000 18,200 60,000 18,200 18,200
5 Brake Fluid(041101001L) 1 LTR 0 60,000 0 0
6 Power steering Oil ( Hino Genuine PSF ) (0410721041) 4.5 78,500 51,810 60,000 233,145 233,145 466,290
7 Hino Genuine Bearing Grease (S041040024 ) 6.4 90,625 63,438 60,000 406,000 406,000
8 Chassis Grease (Pertamina SGX) 2 35,000 35,000 10,000 70,000 70,000 70,000 70,000 280,000
Total 1,710,786 741,422 508,277 508,277 2,876,408 6,345,170

3. Labor 0.5
Flate Rate (hour) 3.0 3.5 3.5 3.5 10.0 24
Price (@ Rp 100,000 /hour) 150,000 175,000 175,000 175,000 500,000 1,175,000

GRAND TOTAL 1,912,026 1,020,022 876,757 1,263,157 3,621,128 8,693,090

8,693,090
FM 245 CRS update : 25-Aug-16
1. Spare part 230 Model

Month 0 2 8 16 24
Penggantian Interval
No Parts Name Parts No Qty Price List HMSI ke Change Total
Dealer (km)
x km 1,000 5,000 20,000 40,000 60,000

1 Element Oil Filter 15613JAA10 1 148,000 103,600 20,000 103,600 103,600 103,600 103,600 414,400
2 Element Oil Filter Transmission 32915-LVA10 1 40,000 28,000 60,000 28,000 28,000 56,000
3 Element Oil Filter Differential 15607-2060L 1 33,200 23,240 60,000 23,240 23,240 46,480
4 Element Fuel Filter Upper 23304JAC70 1 90,000 63,000 20,000 63,000 63,000 63,000 189,000
5 Element Fuel Filter Lower 23310JAC50 1 138,500 96,950 20,000 96,950 96,950 96,950 290,850
6 Element Air Cleaner Out 17801JAA10 1 410,000 287,000 50,000 287,000 287,000
7 Element Air Cleaner In 17801JAA20 1 142,000 99,400 50,000 99,400 99,400

Total 51,240 103,600 263,550 649,950 314,790 1,383,130

2. Lubricants
1 Engine Oil (HGO)(04100-1001) 12.7 49,300 34,510 20,000 438,277 438,277 438,277 438,277 1,753,108
2 Transmission Oil (HGO 80W- 90) GL - 5 (S041024414 ) 13.5 64,400 44,436 60,000 599,886 599,886 1,199,772
3 Differential Oil (HGO 80W- 90) GL - 5 (S041024414 ) 25 64,400 44,436 60,000 1,110,900 1,110,900 2,221,800
4 Clutch Fluid(041101002L) 300 ML 0.3 26,000 18,200 60,000 18,200 18,200
5 Brake Fluid(041101001L) 1 LTR 0 60,000 0 0
6 Power steering Oil ( Hino Genuine PSF ) (0410721042) 4.5 78,500 51,810 60,000 233,145 233,145 466,290
7 Hino Genuine Bearing Grease (S041040024 ) 6.4 90,625 63,438 60,000 406,000 406,000
8 Chassis Grease (Pertamina SGX) 2 35,000 35,000 10,000 70,000 70,000 70,000 70,000 280,000
Total 1,710,786 741,422 508,277 508,277 2,876,408 6,345,170

3. Labor 0.5
Flate Rate (hour) 3.0 3.5 3.5 3.5 10.0 24
Price (@ Rp 100,000 /hour) 150,000 175,000 175,000 175,000 500,000 1,175,000

GRAND TOTAL 1,912,026 1,020,022 946,827 1,333,227 3,691,198 8,903,300

8,903,300
FM 285 CRS update : 25-Aug-16
1. Spare part 230 Model

Penggantian Month 0 2 8 16 24
Interval
HMSI ke
No Parts Name Parts No Qty Price List Change Total
Dealer (Diskon
(km)
PL 30%) x km 1,000 5,000 20,000 40,000 60,000

1 Element Oil Filter 15613JAA10 1 148,000 103,600 20,000 103,600 103,600 103,600 103,600 414,400
2 Element Oil Filter Transmission 32915-LVA10 1 40,000 28,000 60,000 28,000 28,000 56,000
3 Element Oil Filter Differential 15607-2060L 1 33,200 23,240 60,000 23,240 23,240 46,480
4 Element Fuel Filter Upper 23304JAC70 1 90,000 63,000 20,000 63,000 63,000 63,000 189,000
5 Element Fuel Filter Lower 23310JAC50 1 138,500 96,950 20,000 96,950 96,950 96,950 290,850
6 Element Air Cleaner Out 17801JAA10 1 410,000 287,000 50,000 287,000 287,000
7 Element Air Cleaner In 17801JAA20 1 142,000 99,400 50,000 99,400 99,400

Total 51,240 103,600 263,550 649,950 314,790 1,383,130

2. Lubricants
1 Engine Oil (HGO)(04100-1001) 12.7 49,300 34,510 20,000 438,277 438,277 438,277 438,277 1,753,108
2 Transmission Oil (HGO 80W- 90) GL - 5 (S041024414 ) 13.5 64,400 44,436 60,000 599,886 599,886 1,199,772
3 Differential Oil (HGO 80W- 90) GL - 5 (S041024414 ) 25 64,400 44,436 60,000 1,110,900 1,110,900 2,221,800
4 Clutch Fluid(041101002L) 300 ML 0.3 26,000 18,200 60,000 18,200 18,200
5 Brake Fluid(041101001L) 1 LTR 0 60,000 0 0
6 Power steering Oil ( Hino Genuine PSF ) (0410721042) 4.5 78,500 51,810 60,000 233,145 233,145 466,290
7 Hino Genuine Bearing Grease (S041040024 ) 6.4 90,625 63,438 60,000 406,000 406,000
8 Chassis Grease (Pertamina SGX) 2 35,000 35,000 10,000 70,000 70,000 70,000 70,000 280,000
Total 1,710,786 741,422 508,277 508,277 2,876,408 6,345,170

3. Labor 0.5
Flate Rate (hour) 3.0 3.5 3.5 3.5 10.0 24
Price (@ Rp 100,000 /hour) 150,000 175,000 175,000 175,000 500,000 1,175,000

GRAND TOTAL 1,912,026 1,020,022 946,827 1,333,227 3,691,198 8,903,300

8,903,300
FM2P CRS Model update : 25-Aug-16
1. Spare part 230 Model

Penggantian Month 0 2 8 16 24
Interval
HMSI ke
No Parts Name Parts No Qty Price List Change Total
Dealer (Diskon
(km)
PL 30%) x km 1,000 5,000 20,000 40,000 60,000

1 Element Oil Filter S1560-JCE40 1 88,100 61,670 20,000 61,670 61,670 61,670 61,670 246,680
2 Element Oil Filter S1560-JCE30 1 48,900 34,230 20,000 34,230 34,230 34,230 34,230 136,920
3 Element Oil Filter Transmission 32915-LVA10 1 40,000 28,000 60,000 28,000 28,000 56,000
4 Element Oil Filter Differential 15607-2060L 1 33,200 23,240 60,000 23,240 23,240 46,480
5 Element Fuel Filter Upper 23304JAC70 1 90,000 63,000 20,000 63,000 63,000 63,000 189,000
6 Element Fuel Filter Lower 23310JAC50 1 138,500 96,950 20,000 96,950 96,950 96,950 290,850
7 Element Air Cleaner Out 17801JAA30 1 484,000 338,800 50,000 338,800 338,800
8 Element Air Cleaner In 17801JAA40 1 154,000 107,800 50,000 107,800 107,800

Total 51,240 95,900 255,850 702,450 307,090 1,412,530

2. Lubricants
1 Engine Oil (HGO) 28.1 49,300 34,510 20,000 969,731 969,731 969,731 969,731 3,878,924
2 Transmission Oil (HGO 80W- 90) GL - 5 (S041024414 ) 13.5 64,400 44,436 60,000 599,886 599,886 1,199,772
3 Differential Oil (HGO 80W- 90) GL - 5 (S041024414 ) 25 64,400 44,436 60,000 1,110,900 1,110,900 2,221,800
4 Clutch Fluid(041101002L) 300 ML 0.3 26,000 18,200 60,000 18,200 18,200
5 Power steering Oil ( Hino Genuine PSF ) (0410721042) 4.5 78,500 51,810 60,000 233,145 233,145 466,290
6 Hino Genuine Bearing Grease (S041040024 ) 6.4 90,625 63,438 60,000 406,000 406,000
7 Chassis Grease (Pertamina SGX) 2 35,000 35,000 10,000 70,000 70,000 70,000 70,000 280,000
Total 1,710,786 1,272,876 1,039,731 1,039,731 3,407,862 8,470,986

3. Labor 0.5
Flate Rate (hour) 3.0 3.5 3.5 3.5 10.0 24
Price (@ Rp 100,000 /hour) 150,000 175,000 175,000 175,000 500,000 1,175,000

GRAND TOTAL 1,912,026 1,543,776 1,470,581 1,917,181 4,214,952 11,058,516

11,058,516
FM2P CRS Model update : 25-Aug-16
1. Spare part

Penggantian Month 0 1 2 4 6 8 10 12
Interval
HMSI ke
No Parts Name Parts No Qty Price List Change Total
Dealer (Diskon
(km)
PL 30%) x km 1,000 5,000 10,000 20,000 30,000 40,000 50,000 60,000

1 Element Oil Filter S1560-JCE40 1 83,000 58,100 20,000 58,100 58,100 58,100 58,100 232,400
2 Element Oil Filter S1560-JCE30 1 47,000 32,900 20,000 32,900 32,900 32,900 32,900 131,600
3 Element Oil Filter Transmission 32915-LVA10 1 40,000 28,000 30,000 28,000 28,000 56,000
4 Element Oil Filter Differential 15607-2060L 1 32,000 22,400 30,000 22,400 22,400 44,800
5 Element Fuel Filter Upper 23304JAB50 1 60,000 42,000 20,000 42,000 42,000 42,000 126,000
6 Element Fuel Filter Lower 23310EV250 1 0 20,000 0 0 0 0
7 Element Air Cleaner Out 17801JAA30 1 423,000 296,100 50,000 296,100 296,100
8 Element Air Cleaner In 0 50,000 0 0
9 Dessicant 44831LBA30 1 303,000 212,100 60,000 212,100 212,100
Total 50,400 91,000 0 133,000 0 133,000 296,100 395,500 1,099,000

2. Lubricants
1 Engine Oil (HGO) 28.1 47,360 33,200 20,000 932,920 932,920 932,920 932,920 3,731,680
2 Transmission Oil (HGO 80W- 90) GL - 5 (S041024414 ) 13 64,400 45,000 60,000 585,000 585,000 1,170,000
3 Differential Oil (HGO 80W- 90) GL - 5 (S041024414 ) 25 64,400 45,000 60,000 1,125,000 1,125,000 2,250,000
4 Clutch Fluid(041101002L) 300 ML 0.3 26,000 18,200 60,000 18,200 18,200
5 Power steering oil ( Shell Donax TX ) 4.5 49,000 49,000 60,000 220,500 220,500 441,000
6 Grease Wheel Bearing ( Mobile Grease XHP 222 ) 6.4 59,000 95,000 60,000 608,000 608,000
7 Chassis Grease (Pertamina SGX) 2 35,000 35,000 10,000 70,000 70,000 70,000 70,000 70,000 70,000 70,000 490,000
Total 1,710,000 1,223,420 70,000 1,002,920 70,000 1,002,920 70,000 3,559,620 8,708,880

3. Labor 0.5
Flate Rate (hour) 3.0 3.5 3.5 3.5 3.5 3.5 3.5 10.0 34
Price (@ Rp 75,000 /hour) 112,500 131,250 131,250 131,250 131,250 131,250 131,250 375,000 1,275,000

GRAND TOTAL 1,872,900 1,445,670 201,250 1,267,170 201,250 1,267,170 497,350 4,330,120 11,082,880

Note : PL= Price List 11,082,880

FC update : 25-Aug-16
1. Spare part

Penggantian Month 0 1 2 4 6 8 10 12
HMSI ke Interval
No Parts Name Parts No Qty Price List Dealer (Diskon Change Total
PL 30% / (km)
x km 1,000 5,000 10,000 20,000 30,000 40,000 50,000 60,000
margin 10 % )

1 Element Oil Filter 15607-1731L 1 105,400 73,780 20,000 73,780 73,780 73,780 73,780 295,120
2 Element Fuel Filter Upper 23401LBH30 1 90,000 63,000 20,000 63,000 63,000 63,000 189,000
3 Element Fuel Filter Lower 23390JAA10 1 152,000 106,400 20,000 106,400 106,400 106,400 319,200
4 Element Air Cleaner Out 17801-3360L 1 268,000 187,600 50,000 187,600 187,600
5 Dessicant 44831LBA30 1 303,000 212,100 60,000 212,100 212,100
Total 0 73,780 0 243,180 0 243,180 187,600 455,280 1,203,020

2. Lubricants
1 Engine Oil (HGO)(04100-1001) 9.4 47,360 33,200 20,000 312,080 312,080 312,080 312,080 1,248,320
2 Transmission Oil (HGO 80W- 90) GL - 5 (S041024414 ) 7.4 64,400 45,000 60,000 333,000 333,000 666,000
3 Differential Oil (HGO 80W- 90) GL - 5 (S041024414 ) 3.7 64,400 45,000 60,000 166,500 166,500 333,000
4 Clutch Fluid(041101002L) 300 ML 0.3 26,000 18,200 60,000 18,200 18,200
5 Brake Fluid(041101001L) 1 LTR 1.1 73,000 51,100 60,000 56,210 56,210
6 Power steering oil ( Shell Donax TX ) 4.5 49,000 49,000 60,000 220,500 220,500 441,000
7 Grease Wheel Bearing ( Mobile Grease XHP 222 ) 2 95,000 95,000 60,000 190,000 190,000
8 Chassis Grease (Pertamina SGX) 2 35,000 35,000 10,000 70,000 70,000 70,000 70,000 70,000 70,000 70,000 490,000
Total 499,500 602,580 70,000 382,080 70,000 382,080 70,000 1,366,490 3,442,730

3. Labor 0.5
Flate Rate (hour) 3.0 3.5 3.5 3.5 3.5 3.5 3.5 8.0 32
Price (@ Rp 75,000 /hour) 112,500 131,250 131,250 131,250 131,250 131,250 131,250 300,000 1,200,000

GRAND TOTAL 612,000 275,030 201,250 444,430 201,250 444,430 388,850 825,280 5,845,750

Note : PL= Price List 5,845,750

GY CRS Model update : 25-Aug-16
1. Spare part 230 Model

Penggantian Month 0 2 8 16 24
Interval
HMSI ke
No Parts Name Parts No Qty Price List Change Total
Dealer (Diskon
(km)
PL 30%) x km 1,000 5,000 20,000 40,000 60,000

1 Element Oil Filter S1560-JCE40 1 88,100 61,670 20,000 61,670 61,670 61,670 61,670 246,680
2 Element Oil Filter S1560-JCE30 1 48,900 34,230 20,000 34,230 34,230 34,230 34,230 136,920
3 Element Oil Filter Transmission 32915-LVA10 1 40,000 28,000 60,000 28,000 28,000 56,000
4 Element Oil Filter Differential 15607-2060L 1 33,200 23,240 60,000 23,240 23,240 46,480
5 Element Fuel Filter Upper 23304JAC70 1 90,000 63,000 20,000 63,000 63,000 63,000 189,000
6 Element Fuel Filter Lower 23310JAC50 1 138,500 96,950 20,000 96,950 96,950 96,950 290,850
7 Element Air Cleaner Out 17801JAA30 1 484,000 338,800 50,000 338,800 338,800
8 Element Air Cleaner In 17801JAA40 1 154,000 107,800 50,000 107,800 107,800

Total 51,240 95,900 255,850 702,450 307,090 1,412,530

2. Lubricants
1 Engine Oil (HGO) 28.1 49,300 34,510 20,000 969,731 969,731 969,731 969,731 3,878,924
2 Transmission Oil (HGO 80W- 90) GL - 5 (S041024414 ) 13.5 64,400 44,436 60,000 599,886 599,886 1,199,772
3 Differential Oil (HGO 80W- 90) GL - 5 (S041024414 ) 25 64,400 44,436 60,000 1,110,900 1,110,900 2,221,800
4 Clutch Fluid(041101002L) 300 ML 0.3 26,000 18,200 60,000 18,200 18,200
5 Power steering Oil ( Hino Genuine PSF ) (04107-21041) 4.5 78,500 51,810 60,000 233,145 233,145 466,290
6 Hino Genuine Bearing Grease (S041040024 ) 7.6 90,625 63,438 60,000 482,125 482,125
7 Chassis Grease (Pertamina SGX) 2 35,000 35,000 10,000 70,000 70,000 70,000 70,000 280,000
Total 1,710,786 1,272,876 1,039,731 1,039,731 3,483,987 8,547,111

3. Labor 0.5
Flate Rate (hour) 3.0 3.5 3.5 3.5 11.0 25
Price (@ Rp 100,000 /hour) 150,000 175,000 175,000 175,000 550,000 1,225,000

GRAND TOTAL 1,912,026 1,543,776 1,470,581 1,917,181 4,341,077 11,184,641

11,184,641
 SUMMARIZE FSP PRICE 230 MODEL PER DO 1
CAT.2 1000 KM 5000 KM 10.000 KM
DUTRO ALL
SPARE PART 0 48,090 48,090
LUBRICANT 373,262 324,639 324,639
LABOR 100,000 125,000 150,000
TOTAL 473,262 497,729 522,729

DUTRO 4 X 4
SPARE PART 0 48,090 48,090
LUBRICANT 755,412 324,639 324,639
LABOR 100,000 125,000 150,000
TOTAL 855,412 497,729 522,729

DUTRO X POWER
SPARE PART 0 48,090 48,090
LUBRICANT 327,695 324,639 324,639
LABOR 100,000 125,000 150,000
TOTAL 427,695 497,729 522,729

FB
SPARE PART 0 48,090 48,090

LUBRICANT 373,262 324,639 324,639

LABOR 100,000 125,000 150,000

TOTAL 473,262 497,729 522,729

CAT.3 1000 KM 5000 KM 10.000 KM

FG 235
SPARE PART 28,000 103,600

LUBRICANT 933,156 741,422

LABOR 150,000 175,000

TOTAL 1,111,156 1,020,022

FG 260
SPARE PART 28,000 103,600

LUBRICANT 933,156 741,422

LABOR 150,000 175,000

 TOTAL 1,111,156 1,020,022

FG 245 CRS
SPARE PART 28,000 103,600

LUBRICANT 933,156 741,422

LABOR 150,000 175,000

TOTAL 1,111,156 1,020,022

FG 265 CRS
SPARE PART 28,000 103,600

LUBRICANT 933,156 741,422

LABOR 150,000 175,000

TOTAL 1,111,156 1,020,022

SG 260
SPARE PART 28,000 103,600

LUBRICANT 1,110,900 741,422

LABOR 150,000 175,000

TOTAL 1,288,900 1,020,022

SG 265 CRS
SPARE PART 28,000 103,600

LUBRICANT 1,066,464 741,422

LABOR 150,000 175,000

TOTAL 1,244,464 1,020,022

FL 235
SPARE PART 28,000 103,600

LUBRICANT 933,156 741,422

LABOR 150,000 175,000

TOTAL 1,111,156 1,020,022

FL 260
SPARE PART 28,000 103,600

LUBRICANT 1,110,900 741,422

LABOR 150,000 175,000

TOTAL 1,288,900 1,020,022

FL 245 CRS
SPARE PART 28,000 103,600

LUBRICANT 933,156 741,422

LABOR 150,000 175,000

TOTAL 1,111,156 1,020,022

FL 265 CRS
SPARE PART 28,000 103,600

LUBRICANT 1,110,900 741,422

LABOR 150,000 175,000

TOTAL 1,288,900 1,020,022

FM 235
SPARE PART 51,240 103,600

LUBRICANT 1,710,786 741,422

LABOR 150,000 175,000

TOTAL 1,912,026 1,020,022

FM 260
SPARE PART 51,240 103,600

LUBRICANT 1,710,786 741,422

LABOR 150,000 175,000

TOTAL 1,912,026 1,020,022

R DO 1 JULI 2015 ( WITH HGO OIL E/G, T/M, DIFF ) LABOR 50%
20.000 KM 30.000 KM 40.000 KM 50.000 KM 60.000 KM

130,970 48,090 130,970 105,490 130,970

324,639 324,639 324,639 324,639 1,013,231
150,000 150,000 150,000 150,000 250,000
605,609 522,729 605,609 580,129 1,394,201

130,970 48,090 130,970 105,490 130,970

324,639 324,639 324,639 324,639 1,522,256
150,000 150,000 150,000 150,000 250,000
605,609 522,729 605,609 580,129 1,903,226

130,970 48,090 130,970 105,490 130,970

421,267 324,639 421,267 324,639 967,664
150,000 150,000 150,000 150,000 250,000
702,237 522,729 702,237 580,129 1,348,634

93,800 48,090 93,800 146,790 93,800

324,639 324,639 324,639 324,639 1,013,231

150,000 150,000 150,000 150,000 250,000

568,439 522,729 568,439 621,429 1,357,031

20.000 KM 30.000 KM 40.000 KM 50.000 KM 60.000 KM

193,480 480,480 221,480

508,277 508,277 1,933,841

175,000 175,000 400,000

876,757 1,163,757 2,555,321

193,480 480,480 221,480

508,277 508,277 1,933,841

175,000 175,000 400,000

876,757 1,163,757 2,555,321

263,550 550,550 291,550

508,277 508,277 1,933,841

175,000 175,000 400,000

946,827 1,233,827 2,625,391

263,550 550,550 291,550

508,277 508,277 1,933,841

175,000 175,000 400,000

946,827 1,233,827 2,625,391

193,480 480,480 221,480

508,277 508,277 2,148,755

175,000 175,000 400,000

876,757 1,163,757 2,770,235

263,550 550,550 291,550

508,277 508,277 2,104,319

175,000 175,000 400,000

946,827 1,233,827 2,795,869

193,480 480,480 221,480

508,277 508,277 2,098,778

175,000 175,000 500,000

876,757 1,163,757 2,820,258

193,480 480,480 221,480

508,277 508,277 2,276,522

175,000 175,000 500,000

876,757 1,163,757 2,998,002

263,550 550,550 291,550

508,277 508,277 2,135,948

175,000 175,000 500,000

946,827 1,233,827 2,927,498

263,550 550,550 291,550

508,277 508,277 2,276,522

175,000 175,000 500,000

946,827 1,233,827 3,068,072

193,480 579,880 244,720

508,277 508,277 2,876,408

175,000 175,000 500,000

876,757 1,263,157 3,621,128

193,480 579,880 244,720

508,277 508,277 2,876,408

175,000 175,000 500,000

876,757 1,263,157 3,621,128

T/M, DIFF ) LABOR 50%
TOTAL

642,670
3,334,328
1,225,000
5,201,998

642,670
4,225,502
1,225,000
6,093,172

642,670
3,436,449
1,225,000
5,304,119

572,460
3,334,328
1,225,000
5,131,788

TOTAL

1,027,040
4,624,973
1,075,000
6,727,013

1,027,040
4,624,973
1,075,000
6,727,013

1,237,250
4,624,973
1,075,000
6,937,223

1,237,250
4,624,973
1,075,000
6,937,223

1,027,040
5,017,631
1,075,000
7,119,671

1,237,250
4,928,759
1,075,000
7,241,009

1,027,040
4,789,910
1,175,000
6,991,950

1,027,040
5,145,398
1,175,000
7,347,438
1,237,250
4,827,080
1,175,000
7,239,330

1,237,250
5,145,398
1,175,000
7,557,648

1,172,920
6,345,170
1,175,000
8,693,090

1,172,920
6,345,170
1,175,000
8,693,090
 SUMMARIZE FSP PRICE
CAT 3 1.000 KM 5.000 KM 10.000 KM 20.000 KM 30.000 KM 40.000 KM 50.000 KM 60.000 KM TOTAL

FG Model 1,111,156 1,020,022 0 876,757 0 1,163,757 0 2,555,321 6,727,013

FG8J CRS Model Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509

SG Model 1,111,156 1,020,022 0 876,757 0 1,163,757 0 2,555,321 6,727,013

SG CRS Model 1,111,156 1,020,022 0 946,827 0 1,233,827 0 2,625,391 6,937,223

FL Model 1,288,900 1,020,022 0 876,757 0 1,163,757 0 2,770,235 7,119,671

FL8J CRS Model 1,244,464 1,020,022 0 946,827 0 1,233,827 0 2,795,869 7,241,009

FM8 Model 1,111,156 1,020,022 0 876,757 0 1,163,757 0 2,820,258 6,991,950

FM8J CRS Model 1,288,900 1,020,022 0 876,757 0 1,163,757 0 2,998,002 7,347,438

FM2P 1,111,156 1,020,022 0 946,827 0 1,233,827 0 2,927,498 7,239,330

FM2P CRS MODEL 1,288,900 1,020,022 0 946,827 0 1,233,827 0 3,068,072 7,557,648

BUS SERIES 1,912,026 1,020,022 0 876,757 0 1,263,157 0 3,621,128 8,693,090

TOTAL Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509

RATA-RATA Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509

CAT 2 1.000 KM 5.000 KM 10.000 KM 20.000 KM 30.000 KM 40.000 KM 50.000 KM 60.000 KM TOTAL

DUTRO ALL 473,262 497,729 522,729 605,609 522,729 605,609 580,129 1,394,201 5,201,998

DUTRO 4 X 4 855,412 497,729 522,729 605,609 522,729 605,609 580,129 1,903,226 6,093,172

FB 473,262 497,729 522,729 568,439 522,729 568,439 621,429 1,357,031 5,131,788

TOTAL 1,801,937 1,493,187 1,568,187 1,779,657 1,568,187 1,779,657 1,781,687 4,654,459 16,426,958

RATA-RATA 600,646 497,729 522,729 593,219 522,729 593,219 593,896 1,551,486 5,475,653