Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 6

UNIT / TOTAL

S No DESCRIPTION QTY UNIT PRICE PRICE / DAY PROD M3 COST / M3 REMARKS


DAY COST/DAY

TSHD
1 Dailt hire 1 Day 1 450000000 450000000
2 Fuel consumption Litres 10000 25000 250000000
3 logistics LS 1 5000000 5000000
Daily operational cost 705000000 9600 705000000 73437.5

Mobilization & Demobilization 8 hours@8 kn.


1 (Assuming Mob RSA Marine 3 from Surabhaya Litres 6720 25000 168000000
2 Daily hire Rate days 2 450000000 900000000
5 1068000000
CRANE BARGE WITH CLAMSHELL (SN-150) 0
1 Daily Hire @ 2 bn/month 1 Day 1 66666666.67 66666666.67
2 Fuel consumption - 24 hours (CAT 3412 - 650 hp) Litres 1680 25000 42000000
3 Tugboat Daily hire 1 Day 1 11670000 11670000
4 Fuel consumption - 50% ops in 24 hours 1 Day 1000 25000 25000000

5 145336666.67 3000 276173333.35 92057.77778


12 HOPPER BARGE WITH PUSHER TUGBOAT 0
13 Daily Hire for Barge@1 bn / month x 2 barges 1 Day 2 33333333.34 66666666.68
14 uxiliary Litres 60 25000 1500000
15 Tugboat Daily hire 1 Day 1 11670000 11670000
17 Fuel consumption - 24 hours 1 Day 2040 25000 51000000
18 Daily cost 130836666.68
PRODUCTI
S TOTAL
DESCRIPTION UNIT QTY Unit Price Price /Day QTY Price/ Month ON QTY /
No COST/DAY
DAY M3
TSHD (RSA Marine 1)
1 Hire Rate Day 1 220,000,000 220,000,000 30 6,600,000,000
2 Fuel consumption Litres 7500 25,000 187,500,000 30 750,000
3 Logistics - Support Water, Vitualling etc LS 1 66,000,000 66,000,000 30 1,980,000,000
TSHD cost / Consumables 473,500,000 8,580,750,000 9600 705000000
MOB-DMOB TSHD (RSA Marine 1)
Mob & Demob - Fuel 8 hours@8 kn. (Assuming Mob
1 RSA Marine 3 from Surabhaya Litres 6720 25000 168000000 490000
2 Mob + Ddemob Hire charges 2 days 2 450000000 900000000
Total Mob + Demob 1068000000
TUGBOAT WITH DOP 150
1 Hire Rate (DOP 150) Day 1 0 30 0
2 Fuel consumption (DOP 150) Litres 0 30 0
3 Tugboat Daily hire Day 1 11670000 11670000 30 350100000
4 Fuel consumption (Tug boat) Day 1 25000 25000 30 750000
Total cost for tug boat with DOP 150 11695000 350850000 3000 350850000
Mobilization & Demobilization 756 knots approx. to Litres
Lamongan @ 3.5 Knots x 2 tugs (Total 9 days) 36720 25000 918000000

Hire Charges for 9 days days 9 33333333 299999997

Mobilization cost for Tug boat 1217999997


12 EXCAVATOR LONG ARM
1 Daily Hire foR Excavator Long arm 1 Day 2 0
2 Fuel consumption - 24 hours 1 Day 2400 0
Total cost 0
PASSANGER BOAT
Hire Rate

Fuel Consumption
Operator cost
COST PER M3 REMARKS

73437.5 3 CYCLES / DAY

49,323

116950

You might also like