PT.

HEAVY EQUIPMENT AND TRUCK DIVISION

RENTAL RATE ALAT BERAT, TRUCK, & SUPPORT

EQUIPMENT Fuel Cons Rental Rate Alat
Jam
NO per Jam
TYPE MODEL Minimum Per Jam
(Liter)

1 Excavator Komatsu PC1250-8 350 90 1,100,000

2 Excavator Caterpilar CAT 385 350 72 700,000

3 Excavator Daewoo S500-LCV 350 36 400,000

4 Excavator Komatsu PC400-7 350 37 400,000

5 Excavator Komatsu PC300-7 350 29 330,000

6 Excavator Komatsu PC200-7 350 19 225,000

7 Excavator Komatsu PC200-6 350 19 225,000

8 Excavator Volvo EC290-BLC 350 29 275,000

9 Excavator Komatsu PC200-7 350 19 225,000

10 Excavator Komatsu PC200-6 350 19 225,000

11 Excavator Hitachi ZX220 350 19 225,000

12 Excavator Volvo EC210-BLC 350 19 225,000

Dump
13 Komatsu HD465-7 350 46 675,000
Truck
Dump
14 Caterpillar 740 350 38 550,000
Truck
Dump
15 Volvo A40D 350 38 423,500
Truck
Dump
16 Volvo A35C 350 35 330,000
Truck
Dump
17 Mercedez A4046 350 20 275,000
Truck
Dump
18 Hino FM320 350 14 125,000
Truck

Komatsu D85E-SS-
19 Dozer 350 28 378,000
2A
20 Dozer Komatsu D155A-21 350 45 750 000
21 Dozer Komatsu D375A-5 350 70 900,000
22 Dozer Caterpillar D9R 350 60 550,000
23 Dozer Caterpillar D10T 350 82 1050 000
Hauling Mercedez A4846
24 350 20 275,000
Truck
Hauling
25 Hino FM260 350 14 125,000
Truck

26 Loader TCM L40 350 26 350,000

27 Loader Komatsu WA350 350 22 300,000
28 Loader Komatsu WA500 350 38 400,000
29 Loader Changlin ZL60H 350 22 300,000

30 Grader Caterterpillar 14M 300 30 609,500

31 Grader Changlin PY220H 300 18 275,000
32 Grader Caterpillar 160 H 300 22 220,000
33 Grader Caterpillar 14 M 300 25
34 Compactor Sakai 300 18 200,000

35 Light Tower Magnum MLT4060 300 3 40,000

36 Light Tower Ingersoll Rand L6 300 3 40,000
37 Light Tower Ingersoll Rand L8 300 3 40,000

Truck
38 Mitsubishi Fuso 300 6 80,000
Tangki
Truck
39 Hino FG210 300 5 73,333
Tangki
Truck
40 Toyota Dyna 115ET 300 3 56,667
Tangki

Support
41 Toyota Dyna 115ET 300 3 56,667
Truck
Support
42 Man Haul Bus 300 3 56,667
Truck

Light
43 Mitsubishi L200 S/C 3
Vehicle
Light
44 Mitsubishi L200 D/C 3
Vehicle
Light
45 Ford Ranger 3
Vehicle
Light
46 Ford Everest 3
Vehicle
Light
47 Isuzu Dmax 3
Vehicle
Light
48 Isuzu Phanter 2
Vehicle
Light
49 Toyota Kijang 2
Vehicle
Light
50 Daihatsu Taft/Feroza 2
Vehicle
 Light
51 Suzuki Caribian 2
Vehicle

52 Pit Pump Sykes HH 150 300 12 165,000

53 Pit Pump I/R Pump (Deutz) 300 12 137,500
54 Pit Pump Kato Pump (Iveco) 300 12 125,000
55 Pit Pump Warman (Iveco) 300 12 150,000
56 Pit Pump Multiflow AH120 300 12 150,000
57 Pit Pump Sykes XH 150 300 12 165,000
58 Genset Genset Kantor 300 3
59 Genset Genset Camp 300 3
60 Genset Genset Workshop 300 2
61 Genset Genset Portal 300 1

Kondisi umum:
1 Rental rate diatas termasuk maintenance & operator
2 Mob-Demob menjadi tanggungan penyewa
3 Meals dan akomodasi menjadi tanggungan penyewa
4 Minimum jam sewa adalah 350 jam
5 Asumsi Harga Solar Industri Rp 9,200 /Liter
6 Pemakaian fuel berdasarkan aktual pengisian ke unit
TRUCK, & SUPPORT
Rental Rate Alat Capacity

Bulanan Vol (M3) Ton Tangki Produc

450
5.10 125.00
bcm/jam
350
bcm/jam
250
3.20 45.00
bcm/jam
250
3.00 40.00
bcm/jam
200
2.10 30.00
bcm/jam
150
0.92 20.00
bcm/jam
150
0.92 20.00
bcm/jam
150
0.90 30.00
bcm/jam
150
0.92 20.00
bcm/jam
150
0.92 20.00
bcm/jam
150
0.90 20.00
bcm/jam
150
0.90 20.00
bcm/jam

21
21 7
bcm/jam
14
14 7
bcm/jam
14 7
12 6.5
10 6
10 6
12,000,000
12,000,000
12,000,000

24,000,000 15,000

22,000,000 10,000

17,000,000 5,000

17,000,000

17,000,000

12,000,000

14,000,000

12,000,000

14,000,000

14,000,000

7,000,000

7,000,000

7,000,000
 7,000,000

49,500,000
41,250,000
37,500,000
45,000,000
45,000,000
49,500,000
5,000,000
5,000,000
2,000,000
1,000,000
JML UNIT UNIT JAM KERJA RENTAL TOTAL COST Ltr/Jam Jmlh Ltr
1 Dosan 500 1 Rp 400,000 Rp 400,000 36 36
1 Bull Dozer 1 Rp 315,000 Rp 315,000 28 28
3 DT Hino 1 Rp 125,000 Rp 375,000 14 42
Rp 1,090,000 106

TOTAL COST Rp 2,256,000

COST /BCM Rp 17,905
FUEL RASIO Rp 0.84

Produktivity 126 154 82%

BCM/ Rit 7
Jumlah Ritasi 18 18
Produksi 126
 Rp 11,000
Harga
Rp 396,000
Rp 308,000
Rp 462,000
Rp 1,166,000