COSTING OPTIMAZION

Project Name : 45M Utility Boat - Minimal

Prepared By : MWI
Date : 05/05/2021
Revision : 0

PRINCIPAL DIMENSION

Ship Type : Utility Vessel Boat

Length Overall : 45.00 M
Length Waterline : 43.20 M
Breadth Moulded : 11.00 M
Height Moulded : 4.00 M
Draft Moulded : 2.50 M (Assuming)
Engine Type/Quantity : 2 x 1000 HP - EURO 2
Bollard : 8
Speed : 10.5
Class : BKI
Gen-set : 2 x 150 KW + 1 x 50 KW
Accom : 30 Pax
Owner : ELNUSA TRANS SAMUDERA
Steel Weight : 280 TON
Currency : S$ = Rp 10 300

SUMMARY OF COST
GROUP ITEM MATERIAL'S LABOUR'S SUBCONT TOTAL PERCENT
1 Hull & Superstructure SGD 430 700.00 SGD - SGD 188 535.00 SGD 619 235.00 21.44%
2 Blasting & Painting SGD 41 780.03 SGD - SGD 21 725.00 SGD 63 505.03 2.20%
3 Hull Fittings SGD 159 300.00 SGD 6 000.00 SGD 13 000.00 SGD 178 300.00 6.17%
4 Deck & Manouvering Equipment SGD 292 000.00 SGD - SGD 9 000.00 SGD 301 000.00 10.42%
5 Accomm, Stores & Workshops SGD 240 382.50 SGD 2 851.20 SGD 60 000.00 SGD 303 233.70 10.50%
6 Main Engines, Shafting & Propellers SGD 384 500.00 SGD - SGD 22 000.00 SGD 406 500.00 14.07%
7 Auxiliary Machinery SGD 192 000.00 SGD - SGD 7 500.00 SGD 199 500.00 6.91%
8 Piping System SGD 83 375.00 SGD - SGD 16 675.00 SGD 100 050.00 3.46%
9 Electrical System SGD 80 450.00 SGD - SGD 8 045.00 SGD 88 495.00 3.06%
10 Navigation & Communication Equipment SGD 47 700.00 SGD 25 000.00 SGD - SGD 72 700.00 2.52%
11 Firefighting & Livesaving Equipment SGD 75 500.00 SGD - SGD 7 550.00 SGD 83 050.00 2.88%
12 Facilities & General Services SGD 203 000.00 SGD 45 000.00 SGD - SGD 248 000.00 8.59%
13 MISCELLANEOUS EXPENSES SGD 50 000.00 SGD - SGD 175 000.00 SGD 225 000.00 7.79%
Total Cost less Misc Expenses SGD 2 280 687.53 SGD 78 851.20 SGD 529 030.00 SGD 2 888 568.73 100.00%

Total Cost plus Misc Expenses SGD 2 888 568.73 100.00%

14 Bare Cost
Assumed Savings SGD 89 337.18 3%
GS (%)
Commission
Selling Price SGD 2 977 905.90
Rp 30 672 430 791.24