cat D10R 18 M3

OPERATION COST
a. Fuel 64 ltrs/hr x US$ 1.2 = US$ 76.8
b. Engine oil 0.23 ltrs/hr x US$ 2.50 = US$ 0.58
c. Transmission oil 0.15 ltrs/hr x US$ 2.50 = US$ 0.38
d. Final Drive oil 0.07 ltrs/hr x US$ 2.50 = US$ 0.18
e. Hydraulic oil 0.06 ltrs/hr x US$ 2.50 = US$ 0.15
f. Grease 0.02 kg/hr x US$ 2.50 = US$ 0.05

Sub total for fuel, lubricant and grease = US$ 78.13

g. Operator's wages = US$ 0.00
Sub total for operator cost = US$ 78.13

h. Filters 0,50 x (b + c + d + e) = US$ 0.64

i. Repairs&maintenance Cost
Basic repair cost x ext. life multiplier
US$ 17 x 1.30 = US$ 22.10

Sub total for filter, repair and maintenance = US$ 22.74

Total operation cost = US$ 100.86

40%
Dozer Komatsu D85E

OPERATION COST
a. Fuel 25 ltrs/hr x US$ 1.2 = US$ 30
b. Engine oil 0.12 ltrs/hr x US$ 2.50 = US$ 0.30
c. Transmission oil 0.09 ltrs/hr x US$ 2.50 = US$ 0.23
d. Final Drive oil 0.08 ltrs/hr x US$ 2.50 = US$ 0.20
e. Hydraulic oil 0.10 ltrs/hr x US$ 2.50 = US$ 0.25
f. Grease 0.02 kg/hr x US$ 2.50 = US$ 0.05

Sub total for fuel, lubricant and grease = US$ 31.03

g. Operator's wages = US$ 0.00
Sub total for operator cost = US$ 31.03

h. Filters 0,50 x (b + c + d + e) = US$ 0.49

i. Repairs&maintenance Cost
Basic repair cost x ext. life multiplier
US$ 8.00 x 1.30 = US$ 10.40

Sub total for filter, repair and maintenance = US$ 10.89

Total operation cost = US$ 41.91

40%
Dozer Komatsu D8R
OPERATION COST
a. Fuel 45 ltrs/hr x US$ 1.2 = US$ 54
b. Engine oil 0.13 ltrs/hr x US$ 2.50 = US$ 0.33
c. Transmission oil 0.14 ltrs/hr x US$ 2.50 = US$ 0.35
d. Final Drive oil 0.02 ltrs/hr x US$ 2.50 = US$ 0.05
e. Hydraulic oil 0.04 ltrs/hr x US$ 2.50 = US$ 0.1
f. Grease 0.02 kg/hr x US$ 2.50 = US$ 0.05

Sub total for fuel, lubricant and grease = US$ 54.88

g. Operator's wages = US$ 0.00
Sub total for operator cost = US$ 54.88

h. Filters 0,50 x (b + c + d + e) = US$ 0.41

i. Repairs&maintenance Cost
Basic repair cost x ext. life multiplier
US$ 11.00 x 1.30 = US$ 14.30

Sub total for filter, repair and maintenance = US$ 14.71

Total operation cost = US$ 69.59

40%
 EXCAVATOR PC 1

OPERATION COST
/hr a.
/hr b.
/hr c.
/hr d.
/hr e.
/kg f.

/hr
/hr g.
/hr 1.33

/hr 0.64 h.
i.

/hr 22.10

/hr 22.74 28.42 51.15938 76.73906 127.8984 153.4781 HIRE RATE

76.8 FUEL
/hr 5.117292 230.2781 OPERATION COST
51.17292 WEGES
281.4510416667
EXCAVATOR PC 7

OPERATION COST
/hr a.
/hr b.
/hr c.
/hr d.
/hr e.
/kg f.

/hr
/hr g.
/hr 1.03

/hr 0.49 h.
i.

/hr 10.40

/hr 10.89 13.61 24.49688 36.74531 61.24219 73.49063 HIRE RATE

30 FUEL
/hr 2.299792 103.4906 OPERATION COST
22.99792 WEGES
126.4885416667
DT HD 785
 OPERATION COST
/hr a.
/hr b.
/hr c.
/hr d.
/hr e.
/kg f.

/hr g.
/hr
/hr 0.88
h.
/hr 0.41 i.

/hr 14.30 j.

/hr 14.71 18.39 33.10313 49.65469 82.75781 99.30938 HIRE RATE

54 FUEL
/hr 3.406875 153.3094 OPERATION COST
34.06875 WEGES
187.378125
 HARGA FUEL 1.2
EXCAVATOR PC 1600 SE 11 M3

OPERATION COST
Fuel 62 ltrs/hr x US$ 1.2 = US$ 74.4
Engine oil 0.30 ltrs/hr x US$ 2.50 = US$ 0.75
Transmission oil 0.07 ltrs/hr x US$ 2.50 = US$ 0.18
Final Drive oil 0.09 ltrs/hr x US$ 2.50 = US$ 0.23
Hydraulic oil 0.75 ltrs/hr x US$ 2.50 = US$ 1.875
Grease 0.20 kg/hr x US$ 2.50 = US$ 0.5

Sub total for fuel, lubricant and grease = US$ 77.93

Operator's wages = US$ 0.00
Sub total for operator cost = US$ 77.93

Filters 0,50 x (b + c + d + e) = US$ 1.51

Repairs&maintenance Cost
Basic repair cost x ext. life multiplier
US$ 16.00 x 1.40 = US$ 22.40

Sub total for filter, repair and maintenance = US$ 23.91

Total operation cost = US$ 101.84

40%
EXCAVATOR PC 750 SE 5

OPERATION COST
Fuel 40 ltrs/hr x US$ 1.2 = US$ 48
Engine oil 0.16 ltrs/hr x US$ 2.50 = US$ 0.40
Transmission oil 0.04 ltrs/hr x US$ 2.50 = US$ 0.10
Final Drive oil 0.08 ltrs/hr x US$ 2.50 = US$ 0.20
Hydraulic oil 0.24 ltrs/hr x US$ 2.50 = US$ 0.6
Grease 0.16 kg/hr x US$ 2.50 = US$ 0.4

Sub total for fuel, lubricant and grease = US$ 49.70

Operator's wages = US$ 0.00
Sub total for operator cost = US$ 49.70

Filters 0,50 x (b + c + d + e) = US$ 0.65

Repairs&maintenance Cost
Basic repair cost x ext. life multiplier
US$ 10.00 x 1.14 = US$ 11.40

Sub total for filter, repair and maintenance = US$ 12.05

Total operation cost = US$ 61.75

40%
DT HD 785
OPERATION COST
Fuel 40 ltrs/hr x US$ 1.2 = US$ 48
Engine oil 0.16 ltrs/hr x US$ 2.50 = US$ 0.40
Transmission oil 0.04 ltrs/hr x US$ 2.50 = US$ 0.10
Final Drive oil 0.08 ltrs/hr x US$ 2.50 = US$ 0.20
Hydraulic oil 0.24 ltrs/hr x US$ 2.50 = US$ 0.6
Grease 0.16 kg/hr x US$ 2.50 = US$ 0.4
Sub total for fuel, lubricant and grease = US$ 49.70
Operator's wages = US$ 0.00
Sub total for operator cost = US$ 49.70

Filters 0,50 x (b + c + d + e) = US$ 0.65

Repairs&maintenance Cost
Basic repair cost x ext. life multiplier
US$ 7.00 x 1.20 = US$ 8.40
Special items . tyres price = 60,000.00
= US$ 8.571429
life hours 7,000
Sub total for filter, repair and maintenance = US$ 17.62
Total operation cost = US$ 67.32
/hr
/hr
/hr
/hr
/hr
/kg

/hr
/hr
/hr 3.53

/hr 1.51

/hr 22.40

/hr 23.91 29.89 53.803125 80.7046875 134.5078 161.4094 HIRE RATE

74.4 FUEL
/hr 5.2402083333 235.8094 OPERATION COST
52.40208 WEGES
25459.38 288.2114583333

/hr
/hr
/hr
/hr
/hr
/kg

/hr
/hr
/hr 1.70

/hr 0.65

/hr

/hr 12.05 15.06 27.1125 40.66875 67.78125 81.3375 HIRE RATE

48 FUEL
/hr 2.8741666667 129.3375 OPERATION COST
28.74167 WEGES
1.54375 158.0791666667
/hr
/hr
/hr
/hr
/hr
/kg
/hr
/hr
/hr

/hr

/hr COST COST TOT OWNING COST COST HIRE RITE

/hr REPAIR MID&GOHCOS MAINT O&O
PERJAM PERJAM PERJAM PERJAM PERJAM PERJAM
/hr 17.62 22.03 39.6482143 59.4723214286 99.12054 118.9446 HIRE RATE
/hr 48 FUEL
3.7098809524 166.9446 OPERATION COST
37.09881 WEGES
204.043452381
PERATION COST

PERATION COST
PERATION COST
 HARGA FUEL $ .820. 2.5925925926
EXCAVATOR PC 400 200

OPERATION COST
a. Fuel 37 ltrs/hr x US$ 0.82 = US$ 30.34
b. Engine oil 0.08 ltrs/hr x US$ 2.70 = US$ 0.22
c. Transmission oil 0.01 ltrs/hr x US$ 2.70 = US$ 0.03
d. Final Drive oil 0.01 ltrs/hr x US$ 2.70 = US$ 0.03
e. Hydraulic oil 0.09 ltrs/hr x US$ 2.70 = US$ 0.243
f. Grease 0.07 kg/hr x US$ 2.70 = US$ 0.189

Sub total for fuel, lubricant and grease = US$ 31.04

g. Operator's wages = US$ 7.50
Sub total for operator cost = US$ 38.54

h. Filters 0,50 x (b + c + d + e) = US$ 0.26

i. Repairs&maintenance Cost
Basic repair cost x ext. life multiplier
US$ 3.00 x 1.20 = US$ 3.60

Sub total for filter, repair and maintenance = US$ 3.86

Total operation cost = US$ 42.40

100000 7.4074074
DT CWB520

OPERATION COST
a. Fuel 11 ltrs/hr x US$ 0.82 = US$ 9.02
b. Engine oil 0.10 ltrs/hr x US$ 2.50 = US$ 0.25
c. Transmission oil 0.10 ltrs/hr x US$ 2.50 = US$ 0.25
d. Final Drive oil 0.01 ltrs/hr x US$ 2.50 = US$ 0.03
e. Hydraulic oil 0.1 ltrs/hr x US$ 2.50 = US$ 0.25
f. Grease 0.01 kg/hr x US$ 2.50 = US$ 0.025
Sub total for fuel, lubricant and grease = US$ 9.82
g. Operator's wages = US$ 0.00
Sub total for operator cost = US$ 9.82

h. Filters 0,50 x (b + c + d + e) = US$ 0.39

i. Repairs&maintenance Cost
Basic repair cost x ext. life multiplier
US$ 2.00 x 1.10 = US$ 2.20
j. Special items tyres price = 1,600.00
= US$ 0.8
life hours 2,000
Sub total for filter, repair and maintenance = US$ 3.39
Total operation cost = US$ 13.21
 DT HD 785

/hr OPERATION COST

/hr a. Fuel 40 ltrs/hr x US$ 0.82 =
/hr b. Engine oil 0.16 ltrs/hr x US$ 2.50 =
/hr c. Transmissio 0.04 ltrs/hr x US$ 2.50 =
/hr d. Final Drive 0.08 ltrs/hr x US$ 2.50 =
/kg e. Hydraulic o 0.24 ltrs/hr x US$ 2.50 =
f. Grease 0.16 kg/hr x US$ 2.50 =
/hr Sub total for fuel, lubricant and grease =
/hr g. Operator's wages =
/hr Sub total for operator cost =

/hr h. Filters 0,50 x (b + c + d + e) =

i. Repairs&maintenance Cost
Basic repair cost x ext. life multiplier
/hr US$ 7.00 x 1.20 =
j. Special it tyres price = 26,460.00
=
/hr life hours 2,000
Sub total for filter, repair and maintenance =
/hr Total operation cost =

/hr
/hr
/hr
/hr
/hr
/kg
/hr
/hr
/hr

/hr

/hr
/hr

/hr
/hr
US$ 32.8 /hr
US$ 0.40 /hr
US$ 0.10 /hr
US$ 0.20 /hr
US$ 0.6 /hr
US$ 0.4 /kg
US$ 34.50 /hr
US$ 0.00 /hr
US$ 34.50 /hr

US$ 0.65 /hr

US$ 8.40 /hr

/hr
US$ 13.23
US$ 22.28 /hr
US$ 56.78 /hr
Motor Grader 924G

OPERATION COST
a. Fuel 37 ltrs/hr x US$ 0.53 =
b. Engine oil 0.11 ltrs/hr x US$ 2.50 =
c. Transmission oil 0.04 ltrs/hr x US$ 2.50 =
d. Final Drive oil 0.09 ltrs/hr x US$ 2.50 =
e. Hydraulic oil 0.03 ltrs/hr x US$ 2.50 =
f. Grease 0.02 kg/hr x US$ 2.50 =
Sub total for fuel, lubricant and grease =
g. Operator's wages =
Sub total for operator cost =

h. Filters 0,50 x (b + c + d + e) =
i. Repairs&maintenance Cost
Basic repair cost x ext. life multiplier
US$ 3.00 x 1.20 =
j. Special items tyres price = 5,670.00
=
life hours 2,000
Sub total for filter, repair and maintenance =
Total operation cost =

Vibra Compactor CS563

OPERATION COST
a. Fuel 25 ltrs/hr x US$ 0.53 =
b. Engine oil 0.03 ltrs/hr x US$ 2.50 =
c. Transmission oil 0.02 ltrs/hr x US$ 2.50 =
d. Final Drive oil 0.13 ltrs/hr x US$ 2.50 =
e. Hydraulic oil 0.11 ltrs/hr x US$ 2.50 =
f. Grease 0.10 kg/hr x US$ 2.50 =
Sub total for fuel, lubricant and grease =
g. Operator's wages =
Sub total for operator cost =

h. Filters 0,50 x (b + c + d + e) =
i. Repairs&maintenance Cost
Basic repair cost x ext. life multiplier
US$ 3.00 x 1.10 =
j. Special items tyres price = 4,620.00
=
life hours 2,000
Sub total for filter, repair and maintenance =
Total operation cost =

Rock Breaker

OPERATION COST
a. Fuel 28 ltrs/hr x US$ 0.53 =
b. Engine oil 0.14 ltrs/hr x US$ 2.50 =
c. Transmission oil 0.01 ltrs/hr x US$ 2.50 =
d. Final Drive oil 0.01 ltrs/hr x US$ 2.50 =
e. Hydraulic oil 0.13 ltrs/hr x US$ 2.50 =
f. Grease 0.12 kg/hr x US$ 2.50 =

Sub total for fuel, lubricant and grease =

g. Operator's wages =
Sub total for operator cost =

h. Filters 0,50 x (b + c + d + e) =
i. Repairs&maintenance Cost
Basic repair cost x ext. life multiplier
US$ 7.00 x 1.20 =

Sub total for filter, repair and maintenance =

Total operation cost =

 US$ 19.61 /hr
US$ 0.28 /hr
US$ 0.10 /hr
US$ 0.23 /hr
US$ 0.075 /hr
US$ 0.05 /kg
US$ 20.34 /hr
US$ 0.00 /hr
US$ 20.34 /hr

US$ 0.34 /hr

US$ 3.60 /hr

/hr
US$ 2.835
US$ 6.77 /hr
US$ 27.11 /hr

US$ 13.25 /hr

US$ 0.08 /hr
US$ 0.05 /hr
US$ 0.33 /hr
US$ 0.275 /hr
US$ 0.25 /kg
US$ 14.23 /hr
US$ 0.00 /hr
US$ 14.23 /hr

US$ 0.36 /hr

US$ 3.30 /hr

/hr
US$ 2.31
US$ 5.97 /hr
US$ 20.20 /hr
US$ 14.84 /hr
US$ 0.35 /hr
US$ 0.03 /hr
US$ 0.03 /hr
US$ 0.325 /hr
US$ 0.3 /kg

US$ 15.87 /hr

US$ 0.00 /hr
US$ 15.87 /hr

US$ 0.36 /hr

US$ 8.40 /hr

US$ 8.76 /hr

US$ 24.63 /hr

DT VOLVO A35

OPERATION COST
a. Fuel 22 ltrs/hr x US$ 0.53 =
b. Engine oil 0.13 ltrs/hr x US$ 2.50 =
c. Transmission oil 0.14 ltrs/hr x US$ 2.50 =
d. Final Drive oil 0.03 ltrs/hr x US$ 2.50 =
e. Hydraulic oil 0.13 ltrs/hr x US$ 2.50 =
f. Grease 0.02 kg/hr x US$ 2.50 =
Sub total for fuel, lubricant and grease =
g. Operator's wages =
Sub total for operator cost =

h. Filters 0,50 x (b + c + d + e) =
i. Repairs&maintenance Cost
Basic repair cost x ext. life multiplier
US$ 4.00 x 1.10 =
j. Special items . tyres price = 12,600.00
=
life hours 2,000
Sub total for filter, repair and maintenance =
Total operation cost =

TRAILER RENAULT CBH385

OPERATION COST
a. Fuel 25 ltrs/hr x US$ 0.53 =
b. Engine oil 0.13 ltrs/hr x US$ 2.50 =
c. Transmission oil 0.14 ltrs/hr x US$ 2.50 =
d. Final Drive oil 0.03 ltrs/hr x US$ 2.50 =
e. Hydraulic oil 0.13 ltrs/hr x US$ 2.50 =
f. Grease 0.02 kg/hr x US$ 2.50 =
Sub total for fuel, lubricant and grease =
g. Operator's wages =
Sub total for operator cost =

h. Filters 0,50 x (b + c + d + e) =
i. Repairs&maintenance Cost
Basic repair cost x ext. life multiplier
US$ 4.00 x 1.10 =
j. Special items . tyres price = 12,600.00
=
life hours 2,000
Sub total for filter, repair and maintenance =
Total operation cost =
US$ 11.66 /hr
US$ 0.33 /hr
US$ 0.35 /hr
US$ 0.08 /hr
US$ 0.325 /hr
US$ 0.05 /kg
US$ 12.79 /hr
US$ 0.00 /hr
US$ 12.79 /hr

US$ 0.54 /hr

US$ 4.40 /hr

/hr
US$ 6.3
US$ 11.24 /hr
US$ 24.02 /hr

US$ 13.25 /hr

US$ 0.33 /hr
US$ 0.35 /hr
US$ 0.08 /hr
US$ 0.325 /hr
US$ 0.05 /kg
US$ 14.38 /hr
US$ 0.00 /hr
US$ 14.38 /hr

US$ 0.54 /hr

US$ 4.40 /hr

/hr
US$ 6.3
US$ 11.24 /hr
US$ 25.61 /hr