Summary of Cost Estimation for 10 Ton Bollard Pull Tug Boat

No. Description Quantity Unit Unit Price

(BDT)
Hull
1 Steel Plates 240 ton 80000
2 Material fabrication 240 ton 40000
3 Door, Windows, Porthole 1 set 2500000
4 Wood & Panneling 1 Lot 7500000
5 Piping & interior works labour 1 Lot 25000000
6 Keel laying, Launching ceremony, 1
Delivery Program etc LS 2000000

7 Yard expenses (Factory Overhead, 1

Electricity bill, etc) LS 1500000

8 Material overhead for local purchase 1 LS 10,000,000

Propulsion Systems
9 Propulsion Engine 2 set 19698750
10 Generator set 2 set 5871277
Pumps
11 General Service Pump 1 set 557974
12 Bilige/Ballast pump 1 set 556818
13 S.W cooling pump for M/E 2 set included
14 F.O tansfer pump 2 set 408683
15 Stand-by L.o pump 1 set 346698
16 Dirty oil pump 1 set 304674
17 Hydrophone F. W & S. W. pump 4 set 304674
18 Forepeak Billge ejection pump 1 set 357204
Piping & Piping Systems 1 LS 11850000
Deck Machinery: Anchoring, mooring and Towing Equipment
19 Windlass 1 set 2500000
20 Anchor & Chain 2 set 2000000
21 Class Valves & Airvent Head 1 set 5000000
Anchor Towing Winch, Type ATW-210- 1
22 H26Q2 set 6684134

23 Mooring Capstan MC-H30KN 1 set 963333

Pneumatic Controlled Towing Hook, 1
24 SWL 45T set 1302384

Electro-Hydraulic Control System

25 1 set 4191307
Including HPU 30kw
 Electrical Equipments
26 HVAC System 1 set 50000000
27 Blower 2 set 1000000
28 Electrical Panel Board, Cable & Fittings 1 set 25000000
Others 1 1935000.00
Radio & Navigation Equipment
29 Gyro Compass 1 set 3605000
30 Magnetic compass 1 set 105060
31 Echo sounder 1 set 446505
32 Speed LOG 1 set 1442000
33 Navigation radar 1 set 520047
34 GPS 1 set 75643
35 Automatic Identification System (AIS) 1 set 412000
36 HF 1 set 1034316
37 VHF Radio Telephone 1 set 204867
38 Walkie Talkie 1 set 51500
39 Navtex Receiver 1 set 154500
40 EPRIB 1 set 154500
41 GMDSS 1 set 226600
42 Fog Horn 1 set 472770
43 Whistle 1 set 100000
44 Ship's Bell 1 set 15000
45 Quartz Clock 1 set 3000
46 Chart Table 1 set 80000
47 Clinometer 1 set 50000
Safety Equipment (LSA & FFA)
43 Life Saving Appliances (LSA) 1 set 895000
44 Fire Fighting Appliances (FFA) 1 set 3254000
Spare Parts
45 Spare parts of main engine for 5 years 2 set 21012000
46 Spare parts of generator for 5 years 2 set 3939750
Sanitary and Marine Pollution
47 Oil Water Separator (OWS) 1 set 1313250
48 Seawage Treatment Plant (STP) 1 set 3953933
49 Painting 1 LS 5000000
50 Custom duty on foreign imported items (5%) 1 LS 20000000
51 Class Approval Fees 1 LS 6500000
52 Servey Reg. & Document 1 LS 6000000
53 Miscellaneous 1 LS 60000000
Sub total
Factor
54 Design cost (3%) 0.03
55 Contingency (10%) 0.10
56 Profit (10%) 0.10
57 VAT 5% 0.05
58 IT 5% 0.05
Grand total
at
Total Price
(BDT)

19200000
9600000
2500000
7500000
25000000

2000000

1500000

10000000

39397500
11742554

557974
556818

817366
346698
304674
1218696
357204
11850000

2500000 50000000
4000000 2000000
5000000 25000000

6684134
77000000
963333

1302384

4191307
50000000
2000000
25000000
1935000

3605000
105060
446505
1442000
520047
75643
412000
1034316
204867
51500
154500
154500
226600
472770
100000
15000
3000
80000
50000

895000
3254000

42024000
7879500

1313250
3953933
5000000
20000000
6500000
 6000000
60000000
413998633

12419959
41399863
41399863
20699932
20699932
550618182
Summary of Cost Estimation for 15 Ton Bollard Pull Tug Boat
No. Description Quantity Unit Unit Price
(BDT)

Hull
1 Steel Plates 260 ton 80000
2 Material fabrication 260 ton 40000
3 Door, Windows, Porthole 1 set 2500000
4 Wood & Panneling 1 Lot 7500000
5 Piping & interior works labour 1 Lot 25000000
6 Keel laying, Launching ceremony,
Delivery Program etc 1 LS 2000000

7 Yard expenses (Factory Overhead,

Electricity bill, etc) 1 LS 1500000

8 Material overhead for local purchase 1 LS 10,000,000

Propulsion Systems
9 Propulsion Engine 2 set 29767000
10 Generator set 2 set 5871277
Pumps
11 General Service Pump 1 set 557974
12 Bilige/Ballast pump 1 set 556818
13 S.W cooling pump for M/E 2 set included
14 F.O tansfer pump 2 set 408683
15 Stand-by L.o pump 1 set 346698
16 Dirty oil pump 1 set 304674
17 Hydrophone F. W & S. W. pump 4 set 304674
18 Forepeak Billge ejection pump 1 set 357204
Deck Machinery: Anchoring, mooring and Towing Equipment
19 Windlass 1 set 2500000
20 Anchor & Chain 2 set 2000000
21 Class Valves & Airvent Head 1 set 5000000
Anchor Towing Winch, Type ATW-210-
22 H26Q2 1 set 6684134

23 Mooring Capstan MC-H30KN 1 set 963333

Pneumatic Controlled Towing Hook,
24 SWL 45T 1 set 1302384
 Electro-Hydraulic Control System
25 Including HPU 30kw 1 set 4191307

Electrical Equipments
26 HVAC System 1 set 50000000
27 Blower 2 set 1000000
28 Electrical Panel Board, Cable & Fittings
1 set 25000000
Radio & Navigation Equipment
29 Gyro Compass 1 set 3605000
30 Magnetic compass 1 set 105060
31 Echo sounder 1 set 446505
32 Speed LOG 1 set 1442000
33 Navigation radar 1 set 520047
34 GPS 1 set 75643
35 Automatic Identification System (AIS) 1 set 412000
36 HF 1 set 1034316
37 VHF Radio Telephone 1 set 204867
38 Walkie Talkie 1 set 51500
39 Navtex Receiver 1 set 154500
40 EPRIB 1 set 154500
41 GMDSS 1 set 226600
42 Fog Horn 1 set 472770
Safety Equipment (LSA & FFA)
43 Life Saving Appliances (LSA) 1 set 3089998
44 Fire Fighting Appliances (FFA) 1 1 set 2472001
set 2472001
Spare Parts
45 Spare parts of main engine for 5 years 2 set 21012000
46 Spare parts of generator for 5 years 2 set 3939750
Sanitary and Marine Pollution
47 Oil Water Separator (OWS) 1 set 1313250
48 Seawage Treatment Plant (STP) 1 set 3953933
49 Painting 1 LS 5000000
50 Custom duty on foreign imported items
(5%) 1 LS 20000000

51 Class Approval Fees 1 LS 6500000

52 Servey Reg. & Document 1 LS 6000000
53 Miscellaneous 1 LS 60000000
Sub total
 Factor
54 Design cost (3%) 0.03
55 Contingency (10%) 0.10
56 Profit (10%) 0.10
57 VAT 5% 0.05
58 IT 5% 0.05
Grand total
oat
Total Price
(BDT)

20800000
10400000
2500000
7500000
25000000

2000000

1500000

10000000

59534000
11742554

557974
556818

817366
346698
304674
1218696
357204

2500000
4000000
5000000

6684134

963333

1302384
 4191307

50000000
2000000

25000000

3605000
105060
446505
1442000
520047
75643
412000
1034316
204867
51500
154500
154500
226600
472770

3089998
2472001

42024000
7879500

1313250
3953933
5000000

20000000

6500000
6000000
60000000
423915132
12717454
42391513
42391513
21195757
21195757
563807126
 Summary of Cost Estimation for 20 Ton Bollard Pull Tug Boat
No. Description Quantity Unit Unit Price
(BDT)

Hull
1 Steel Plates 284 ton 80000
2 Material fabrication 284 ton 40000
3 Door, Windows, Porthole 1 set 2500000
4 Wood & Panneling 1 Lot 7500000
5 Piping & interior works labour 1 Lot 25000000
Keel laying, Launching ceremony,
6 Delivery Program etc 1 LS 2000000

Yard expenses (Factory Overhead,

7 Electricity bill, etc) 1 LS 1500000

8 Material overhead for local purchase 1 LS 10,000,000

Propulsion Systems
9 Propulsion Engine 2 set 33706750
10 Generator set 2 set 5871277
Pumps
11 General Service Pump 1 set 557974
12 Bilige/Ballast pump 1 set 556818
13 S.W cooling pump for M/E 2 set included
14 F.O tansfer pump 2 set 408683
15 Stand-by L.o pump 1 set 346698
16 Dirty oil pump 1 set 304674
17 Hydrophone F. W & S. W. pump 4 set 304674
18 Forepeak Billge ejection pump 1 set 357204
Deck Machinery: Anchoring, mooring and Towing Equipment
19 Windlass 1 set 2500000
20 Anchor & Chain 2 set 2000000
21 Class Valves & Airvent Head 1 set 5000000
Anchor Towing Winch, Type ATW-210-
22 H26Q2 1 set 6684134

23 Mooring Capstan MC-H30KN 1 set 963333

Pneumatic Controlled Towing Hook,
24 SWL 45T 1 set 1302384
 Electro-Hydraulic Control System
25 Including HPU 30kw 1 set 4191307

Electrical Equipments
26 HVAC System 1 set 50000000
27 Blower 2 set 1000000
28 Electrical Panel Board, Cable & Fittings
1 set 25000000
Radio & Navigation Equipment
29 Gyro Compass 1 set 3605000
30 Magnetic compass 1 set 105060
31 Echo sounder 1 set 446505
32 Speed LOG 1 set 1442000
33 Navigation radar 1 set 520047
34 GPS 1 set 75643
35 Automatic Identification System (AIS) 1 set 412000
36 HF 1 set 1034316
37 VHF Radio Telephone 1 set 204867
38 Walkie Talkie 1 set 51500
39 Navtex Receiver 1 set 154500
40 EPRIB 1 set 154500
41 GMDSS 1 set 226600
42 Fog Horn 1 set 472770
Safety Equipment (LSA & FFA)
43 Life Saving Appliances (LSA) 1 set 3089998
44 Fire Fighting Appliances (FFA) 1 set 2472001
1 set 2472001 2472001
Spare Parts
45 Spare parts of main engine for 5 years 2 set 21012000
46 Spare parts of generator for 5 years 2 set 3939750
Sanitary and Marine Pollution
47 Oil Water Separator (OWS) 1 set 1313250
48 Seawage Treatment Plant (STP) 1 set 3953933
49 Painting 1 LS 5000000
Custom duty on foreign imported items
50 (5%) 1 LS 20000000

51 Class Approval Fees 1 LS 6500000

52 Servey Reg. & Document 1 LS 6000000
53 Miscellaneous 1 LS 60000000
Sub total
 Factor
54 Design cost (3%) 0.03
55 Contingency (10%) 0.10
56 Profit (10%) 0.10
57 VAT 5% 0.05
58 IT 5% 0.05
Grand total
ug Boat
Total Price
(BDT)

22720000
11360000
2500000
7500000
25000000

2000000

1500000
10000000

67413500
11742554

557974
556818

817366
346698
304674
1218696
357204

2500000
4000000
5000000

6684134
963333

1302384
 4191307

50000000
2000000

25000000

3605000
105060
446505
1442000
520047
75643
412000
1034316
204867
51500
154500
154500
226600
472770

3089998
2472001

42024000
7879500

1313250
3953933
5000000

20000000
6500000
6000000
60000000
434674632
13040239
43467463
43467463
21733732
21733732
578117261
 Summary of Cost Estimation for 32 Ton Bollard Pull Tug Boat
No. Description
Unit Price
Quantity Unit (BDT)
Hull
1 Steel Plates 320 ton 80000
2 Material fabrication 320 ton 40000
3 Door, Windows, Porthole 1 set 2500000
4 Wood & Panneling 1 Lot 7500000
5 Piping & interior works labour 1 Lot 25000000
Keel laying, Launching ceremony,
6 Delivery Program etc 1 LS 2000000
Yard expenses (Factory Overhead,
7 Electricity bill, etc) 1 LS 1500000

8 Material overhead for local purchase 1 LS 10,000,000

Propulsion Systems
9 Propulsion Engine 2 set 40911709
10 Generator set 2 set 5871277
Pumps
11 General Service Pump 1 set 557974
12 Bilige/Ballast pump 1 set 556818
13 S.W cooling pump for M/E 2 set included
14 F.O tansfer pump 2 set 408683
15 Stand-by L.o pump 1 set 346698
16 Dirty oil pump 1 set 304674
17 Hydrophone F. W & S. W. pump 4 set 304674
18 Forepeak Billge ejection pump 1 set 357204
Deck Machinery: Anchoring, mooring and Towing Equipment
19 Windlass 1 set 2500000
20 Anchor & Chain 2 set 2000000
21 Class Valves & Airvent Head 1 set 5000000
Anchor Towing Winch, Type ATW-210-
22 H26Q2 1 set 6684134

23 Mooring Capstan MC-H30KN 1 set 963333

Pneumatic Controlled Towing Hook,
24 SWL 45T 1 set 1302384
Electro-Hydraulic Control System
25 Including HPU 30kw 1 set 4191307
Electrical Equipments
26 HVAC System 1 set 50000000
27 Blower 2 set 1000000
28 Electrical Panel Board, Cable & Fittings 1 set 25000000
Radio & Navigation Equipment
29 Gyro Compass 1 set 3605000
30 Magnetic compass 1 set 105060
31 Echo sounder 1 set 446505
32 Speed LOG 1 set 1442000
33 Navigation radar 1 set 520047
34 GPS 1 set 75643
Automatic Identification System
35 (AIS)
1 set 412000
36 HF 1 set 1034316
37 VHF Radio Telephone 1 set 204867
38 Walkie Talkie 1 set 51500
39 Navtex Receiver 1 set 154500
40 EPRIB 1 set 154500
41 GMDSS 1 set 226600
42 Fog Horn 1 set 472770
Safety Equipment (LSA & FFA)
43 Life Saving Appliances (LSA) 1 set 3089998
44 Fire Fighting Appliances (FFA) 1 set 2472001
Spare Parts
45 Spare parts of main engine for 5 years 2 set 21012000
46 Spare parts of generator for 5 years 2 set 3939750
Sanitary and Marine Pollution
47 Oil Water Separator (OWS) 1 set 1313250
48 Seawage Treatment Plant (STP) 1 set 3953933
49 Painting 1 LS 5000000
Custom duty on foreign imported items
50 (5%)
1 LS 20000000
51 Class Approval Fees 1 LS 6500000
52 Servey Reg. & Document 1 LS 6000000
53 Miscellaneous 1 LS 60000000
Sub total
Factor
54 Design cost (3%) 0.03
55 Contingency (10%) 0.10
56 Profit (10%) 0.10
57 VAT 5% 0.05
58 IT 5% 0.05
Grand total
Total Price
(BDT)

25600000
12800000
2500000
7500000
25000000
2000000

1500000

10000000

81823418
11742554

557974
556818
included
817366
346698
304674
1218696
357204

2500000
4000000
5000000
6684134

963333

1302384

4191307

50000000
2000000
25000000

3605000
 105060
446505
1442000
520047
75643

412000
1034316
204867
51500
154500
154500
226600
472770

3089998
2472001

42024000
7879500

1313250
3953933
5000000

20000000
6500000
6000000
60000000
453404550

13602137
45340455
45340455
22670228
22670228
603028052
Summary of Cost Estimation for 40 Ton Bollard Pull Tug Boat
No. Description Quantity Unit Unit Price
(BDT)
Hull
1 Steel Plates 350 ton 80000
2 Material fabrication 350 ton 40000
3 Door, Windows, Porthole 1 set 2500000
4 Wood & Panneling 1 Lot 7500000
5 Piping & interior works labour 1 Lot 25000000
6 Keel laying, Launching ceremony, Delivery
Program etc 1 LS 2000000

7 Yard expenses (Factory Overhead, Electricity

bill, etc) 1 LS 1500000

8 Material overhead for local purchase 1 LS 20,000,000

Propulsions Systems
9 Propulsion Engine 2 set 51291145
10 Generator set 2 set 5871277
Pumps
11 General Service Pump 1 set 557974
12 Bilige/Ballast pump 1 set 556818
13 S.W cooling pump for M/E 2 set included
14 F.O tansfer pump 2 set 408683
15 Stand-by L.o pump 1 set 346698
16 Dirty oil pump 1 set 304674
17 Hydrophone F. W & S. W. pump 4 set 304674
18 Forepeak Billge ejection pump 1 set 357204
Deck Machinery: Anchoring, Mooring and Towing Equipment
19 Windlass 1 set 2500000
20 Anchor & Chain 2 set 2000000
21 Class Valves & Airvent Head 1 set 5000000
22
Anchor Towing Winch, Type ATW-210-H26Q2 1 set 6791769
23 Mooring Capstan MC-H30KN 1 set 963333
24
Pneumatic Controlled Towing Hook, SWL 50T 1 set 1410019
25 Electro-Hydraulic Control System Including HPU
1 set 4191307
30kw
Electrical Equipment
26 HVAC System 1 set 50000000
27 Blower 2 set 1000000
28 Electrical Panel Board, Cable & Fittings 1 set 25000000
 Radio & Navigation Equipment
29 Gyro Compass 1 set 3605000
30 Magnetic compass 1 set 105060
31 Echo sounder 1 set 446505
32 Speed LOG 1 set 1442000
33 Navigation radar 1 set 520047
34 GPS 1 set 75643
35 Automatic Identification System (AIS) 1 set 412000
36 HF 1 set 11814
37 VHF Radio Telephone 1 set 204867
38 Walkie Talkie 1 set 51500
39 Navtex Receiver 1 set 154500
40 EPRIB 1 set 154500
41 GMDSS 1 set 226600
42 Fog Horn 1 set 472770
Safety Equipment (LSA & FFA)
43 Life Saving Appliances (LSA) 1 set 3089998
44 Fire Fighting Appliances (FFA) 1 set 2472001
Spare Parts
45 Spare parts of main engine for 5 years 2 set 27578250
46 Spare parts of generator for 5 years 2 set 3939750
Sanitary and Marine Pollution
47 Oil Water Separator (OWS) 1 set 1313250
48 Seawage Treatment Plant (STP) 1 set 3953933
49 Painting 1 LS 5000000
50 Custom duty on foreign imported items (5%)
1 LS 20000000
51 Class Approval Fees 1 LS 7500000
52 Servey Reg. & Document 1 LS 6000000
53 Miscellaneous 1 LS 60000000
Sub total

Factor
54 Design cost (3%) 0.03
55 Contingency (10%) 0.10
56 Profit (10%) 0.10
57 VAT 5% 0.05
58 IT 5% 0.05
Grand total
t
Total Price
(BDT)

28000000
14000000
2500000
7500000
25000000

2000000

1500000

20000000

102582289
11742554

557974
556818

817366
346698
304674
1218696
357204

2500000
4000000
5000000
6791769

963333
1410019

4191307

50000000
2000000
25000000
3605000
105060
446505
1442000
520047
75643
412000
11814
204867
51500
154500
154500
226600
472770

3089998
2472001

55156500
7879500

1313250
3953933
5000000
20000000
7500000
6000000
60000000
501088689

15032661
50108869
50108869
25054434
25054434
666447956