Proposed New Gas Fired Boiler

On J1, Raya Pelabuhan Kabil,

KM12.5 Kabil, Batam, 29467 Indonesia For
PT Synergy Oil Nusantara
Total Construction Cost Estimate
Item

Description

Rev 0 (4th March 2013)

Amount
(USD)

Sub Total
(USD)
25,000.00

1.00 Preliminaries
2.00 External Works
2.01 Site Preparation
2.02 Drains, Sumps and Drainage Crossings

10,000.00
10,000.00

20,000.00

60,000.00
80,000.00
320,000.00

460,000.00

6,000.00
19,000.00

25,000.00

3.00 Building & Associated Works

3.01 Boiler House (23m x 10m)
a) Piling (24m)
b) Substructure
c) Superstructure
3.02 Misc Works - Chimney Foundation etc.
a) Piling (24m)
b) Substructure

530,000.00

Sub Total For Items 1 to 4

5.00 Mechanical and Electrical Works
5.01
5.02
5.03
5.04

HVAC
Fire Protection System
Electrical and Telephone
Process Piping
Total Cost

Not Included
Not Included
Not Included
Not Included
530,000.00

Exchange Rate Used = 1USD = RM3.00

Notes:a)
Pile Depth is estimated to be 24 m using 150 x 150 RC Pile by hammer driven
b)
Turfing to all green areas
c)
Site preparations is for general levelling only. No cut and fill and earthworks
d)
Boiler Loading assumed as per details given for Felda Iffco Malaysia
The above cost estimates do not include:a)
Professional consultancy fees.
b)
Any special machinery foundations for the Factories.
c)
The current estimates are for current pricing and does not allow for inflation
d)
Authority Fees

Packing Plant & Office (2 Storey x 60m x 66m) & Warehouse

1 USD
(1 Storey
to RM xRate
50m= x 36m)
Item
1 Warehouse

Description

3.00

Area (M2) Rate (RM/m2) Cost (RM) Cost (USD)

1,800
1,400.00 ########## 840,000.00

2
1
1.1
1.2
1.3
1.4

Packing Plant
Grd Floor
Packing Area
Cold Room
Process Area & Tempering Area
Utilities

3,300
1500
700
900
200

2,500.00
2,800.00
2,500.00
1,600.00

########## 1,250,000.00
########## 653,333.33
########## 750,000.00
320,000.00
106,666.67

2
2.1
2.2
2.3
2.4

1st Floor
Cold Room
Process Area & Tempering Area
Utilities
Office

3300
500
1900
100
800

2,800.00
2,500.00
1,600.00
1,800.00

########## 466,666.67
########## 1,583,333.33
160,000.00
53,333.33
########## 480,000.00

4 Canopy

1200

600.00 720,000.00

240,000.00

5 Roof

3300

500.00 ##########

550,000.00

Total For Packing Plant

6,133,333.33

Total For Warehouse & Packing Plant

6,973,333.33

Remarks

Lauric Refining Plant (42m x 22m)

Item
1
2
3
4
5
6
7
8
9
10
12

Description
Level 0.000
Level 7.200
Level 10.200
Level 12.700
Level 15.250
Level 17.800
Level 20.500
Level 23.200
Level 25.900
Level 28.6
Roof Area
Total

1 USD to RM Rate =

3.00

Area (M2) Rate (RM/m2) Cost (RM) Cost (USD)

1,200
2,450.00 ########## 980,000.00
924
1,900.00 ########## 585,200.00
396
1,900.00 752,400.00
250,800.00
216
1,900.00 410,400.00
136,800.00
144
1,900.00 273,600.00
91,200.00
84
1,900.00 159,600.00
53,200.00
84
1,900.00 159,600.00
53,200.00
72
1,900.00 136,800.00
45,600.00
36
1,900.00 68,400.00
22,800.00
36
1,900.00 68,400.00
22,800.00
448
600.00
268800
########## 2,241,600.00

Remarks

1 USD to RM Rate =
Item
Description
1 Site Preparation
2 Roads
3.1 Drains
3.2 Sumps
3.3 Drainage Crossings
Total For Drains, Sumps & Crossings
4 Fencing
5 Decorative Fencing
6.1 Main Entrance Gate
6.2 Culvert
Total For Main Entrance Gate & Culvert
7
8
9
10
11
12
13
14
15
16
17
18

External Sewerage
Sewerage Treatment Plant
Flag Post
Landscaping & Turfing
External Water Supply
Weighbridge Foundation
Container Yard
Receiving Yard
Tank Bundwall
Fat Trap
Fire Fighting Tank (300MT)
Pipe Gantties (2m Wide Gantry)

Quantity
36,000
8,736

Unit
m2
m2

915
20
1

m
nos
sum

756

3.00

Rate (RM) Cost (RM) Cost (USD)

10.00 360,000.00
120,000.00
250.00 ########## 728,000.00
600.00 549,000.00
6,000.00 120,000.00
60,000.00 60,000.00

183,000.00
40,000.00
20,000.00
243,000.00

350.00 264,600.00

88,200.00

31

600.00

18,600.00

6,200.00

1
1

no
nos

45,000.00
45,000.00

45,000.00
45,000.00

15,000.00
15,000.00
30,000.00

1
1
1
4,000
1
54
800
800
340
1
1
450

sum
sum
no
m2
sum
m2
m2
m2
m
sum
sum
m

60,000.00
150,000.00
6,000.00
45.00
240,000.00
2,500.00
250.00
250.00
300.00
10,000.00
240,000.00
2,400.00

60,000.00
150,000.00
6,000.00
180,000.00
240,000.00
135,000.00
200,000.00
200,000.00
102,000.00
10,000.00
240,000.00
##########

20,000.00
50,000.00
2,000.00
60,000.00
80,000.00
45,000.00
66,666.67
66,666.67
34,000.00
3,333.33
80,000.00
360,000.00

Remarks
RC Roads

PVC Coated Fencing

to boundary
Brickwall Fencing

1 no 18m x 3m
1m Height

1 USD to RM Rate =
Item
Description
1 Guardhouse
2 Gas Generation Foundation (For 6 Nos x
500MT Hydrogneation Tanks
3 Coal Warehouse Building
4 Coal Boiler Building
5 Power Generation Building

Size
4m x 3m
32m x 19m
36m x 30m
36m x 30m
24m x 30m

3.00

Area (M2) Rate (RM/m2)Cost (RM) Cost (USD)

12
1,600.00 19,200.00
6,400.00
608
1,800.00 ########## 364,800.00
1080
1080
720

1,050.00 ##########
1,800.00 ##########
1,800.00 ##########

378,000.00
648,000.00
432,000.00

Remarks
Inclusive of Deflector
Wall