Item Details
1-MARINA SECTION FOR 500 BOATS : AREA 100 RAI (44 ACRE)
- MARINA OFFICE & SERVICE CENTER (PHASE 1)
4 STORIES LOW RISE BUILDING : 3 GROUP OF BUILDING WHICH SERVICE FOR
MARINA SECTION AND INNER MARINA
CONSTRUCTION AREA : TOTAL = 20,000 m2
TOTAL CONSTRUCTION COST : 20,000 x 15,000 = 300 MILLION BAHT
- MARINA CONDOTEL 1 (PAHSE 1)
45 STORIES HIGH RISE BUILDING
40 STORIES CONDOTEL
CONSTRUCTION AREA : TOTAL = 120,000 m2
CONSTRUCTION COST : 120,000 x 25,000 = 3,000 MILLION BAHT
5 STORIES PARKING BUILDING FOR 900 CARS
CONSTRUCTION AREA : TOTAL = 20,000 m2
CONSTRUCTION COST : 20,000 x 9,000 = 180 MILLION BAHT
TOTAL CONSTRUCTION COST = 3,180 MILLION BAHT
CONDOTEL 450 UNITS
CONSTRUCTION AREA/UNIT = 200 m2 / UNIT
CONSTRUCTION AREA : TOTAL : 450 x 200 = 90,000 m2
SELLING PRICE : = 90,000 BAHT/m2
SELLING PRICE /UNIT : 200 x 70,000 = 18 MILLION BAHT/UNIT
FACILITIES AREA : = 30,000 m2
TOTAL SELLING PRICE = 8,100 MILLION BAHT
- MARINA CONDOTEL 2 (PHASE 1) = MARINA CONDOTEL 1
- OFFICE BUILDING, SHOPS, CONDOTEL, 3 STORIES HOTEL (PHASE 1)
AREA 8 x 12 x 3 STORIES : 77 UNITS
CONSTRUCTION AREA = 280 m2/UNIT
CONSTRUCTION AREA : TOTAL : 77 x 280 = 31,000 m2
CONSTRUCTION COST : 31,00 x 20,000 = 620 MILLION BAHT
SELLING PRICE = 70,000 BAHT/m2
SELLING PRICE /UNIT : 280 x 90,000 = 25.2 MILLION BAHT/UNIT
FACILITIES AREA : = 9,440 m2
TOTAL SELLING PRICE = 1,940 MILLION BAHT
- BOAT MOORING (PHASE 1)
CONSTRUCTION AREA = 2,500 m2
CONSTRUCTION COST : 2,500 x 10,000 = 25 MILLION BAHT
- MARINA SERVICE AREA : MINIMUM 100 BOATS (PHASE 1)
- IN FRONT OF MARINA OFFICE
CONSTRUCTION AREA = 15,000 m2
CONSTRUCTION COST : 15,000 x 10,000 = 150 MILLION BAHT
NOTE: CONSTRUCTION AREA INCLUDING DOCK LIFT
- SERVICE CENTER (FIX AND REPAIR) , SCHOOL OF DIVING AND SAILING BOAT
CONSTRUCTION COST : 9,000 x 10,000
= 90 MILLION BAHT + (40,000 x 3,000 = 120 MILLION BAHT)
= 210 MILLION BAHT
TOTAL CONSTRUCTION COST = 360 MILLION BAHT
- MARINA FOR 400 BOATS (PHASE 1)
CONSTRUCTION COST = 500 MILLION BAHT
REVENUE FROM MARINA SERVICE FOR 400 + 100 = 500 BOATS/YEAR
= 300 MILLION BAHT/YEAR
Note : 1 YEAR = 6 MONTHS
REVENUE IN 7 YEARS : 300 x 7 = 2,100 MIILION BAHT
CONSTRUCTION COST FOR ALL SECTIONS = 8,165 MILLION BAHT
TOTAL REVENUE = 20,240 MILLION BAHT
2-MARINA HOUSING SECTION : AREA = 219 RAI (87.6 ACRE) PHASE 1
RESORT WITH PARKING BOAT AREA (1 BOAT) = 2.5 RAI TO 4 RAI/UNIT
BUILDING AREA ON PRIVATE ISLAND : 77 UNITS = 2,000 TO 3,000 m2 /UNIT
CONSTRUCTION COST (NOT INCLUDE INFRA STRUCTURE) = 40 – 70 MILLION
BAHT/UNIT
TOTAL ESTIMATED CONSTRUCTION COST : 73 x 65 = 4,745 MILLION BAHT
SELLING PRICE = 5.5,6.5,7.5 MILLION US.DOLLAR/UNIT
TOTAL SELLING PRICE : 73 x 6 = 438 MILLION US.DOLLAR
OR = 14,600 MILLION BAHT
3-LUXURY RESORT HOTEL : AREA 36 RAI (14.40 ACRE) PHASE 2
RESORT HOTEL IN MARINA AREA : 400 ROOMS INCLUDING RESORT 100 UNITS,
30 STORIES TOWER, 3 STORIES SERVICE BUILDING 300 UNITS AND ALSO FACALITY (6 STARS GARANTEED)
CONSTRUCTION AREA = 30,000 m2
CONSTRUCTION COST (INCLUDING ALL-
THINGS THAT INVOLVE WITH THE CONTRUCTION) = 1,000 MILLION BAHT
4-AQUAMINIUM : AREA 60 RAI (24 ACRE) PHASE 2
35 STORIES HIGH RISE BUILDING
30 STORIES CONDOTEL
CONSTRUCTION AREA = 270,000 m2
CONSTRUCTION COST : 270,000 x 25,000 = 6,750 MILLION BAHT
5 STORIES PARKING BUILDING FOR 1,900 CARS
CONSTRUCTION AREA = 49,000 m2
CONSTRUCTION COST : 49,000 x 9,000 = 441 MILLION BAHT
MARINA FOR 250 BOATS
CONSTRUCTION COST = 200 MILLION BAHT
TOTAL CONSTRUCTION COST = 7,391 MILLION BAHT
CONDOTEL SUITE : 1,000 UNITS : AREA 200 m2/UNIT :
CONSTRUCTION AREA : TOTAL = 200,000 m2
FACILITIES AREA = 70,000 m2
SELLING PRICE : 90,000 BAHT/m2 = 18 MILLION/UNIT
SELLING PRICE TOTALLY = 18,000 MILLION BAHT
5-AQUARIUM : AREA 9 RAI (3.6 ACRE) PHASE 2
CONSTRUCTION COST : 14,000 x 32,500 = 455 MILLION BAHT
6-MONUMENT AND GOVERNMENT CENTER (PHASE 1)
GOVERNMENT OFFICE BUILDING
- NAVY SECTION AND HELIPOT
- HARBOR DEPARTMENT
- IMMIGRATION CENTER
- WATER POLICE
- CUSTOMER SECTION
- HOSPITAL : 10 BEDS AND CHAMBER ROOM
CONSTRUCTION AREA = 15 RAI (6 ACRE)
7- 18-HOLE GOLF COURSE : AREA 350 RAI (140 ACRE) PHASE 2
CONSTRUCTION COST = 400 MILLION BAHT
8-RESORT HOUSING SECTION ON 350 RAI (140 ACRE) PHASE 2
RESORT AREA 600 AND 800 m2 (1 RAI TO 2 RAI / UNIT)
8.1 LAND LOCATE NEXT TO LAKE WITH FACILITIES BUILDING (ACTIVITIES, HEALTHY, SPORTS,…etc) : 100 UNITS
CONSTRUCTION COST (NOT INCLUDE INFRA STRUCTURE) = 10 MILLION BAHT/UNIT
ESTIMATED CONSTRUCTION COST TOTALLY : 10 x 100 = 1,000 MILLION BAHT
8.2 FACILITIES BUILDING : AREA 3,000 m2 : 3,000 x 15,000 = 45 MILLION BAHT
8.3 DEVELOPMENT LAND COST (PLUS INFRA STRUCTURE) = 400 MILLION BAHT
TOTAL (8.1 + 8.2 + 8.3) = 1,445 MILLION BAHT
SELLING PRICE = 20, 25, 30 MILLION BAHT/UNIT
ESTIMATED SELLING PRICE : 25 x 100 = 2,500 MILLION BAHT
PHASE 1 CONSTRUCTION COST = 20,950 MILLION BAHT
PROJECT VALUE = 38,848 MILLION BAHT
(L AND COST 3,500 MILLION BAHT)
PHASE 2 CONSTRUCTION COST = 10,641 MILLION BAHT
PROJECT VALUE = 20,500 MILLION BAHT
TOTAL CONSTRUCTION COST = 31,591 MILLION BAHT = 770.52 MILLION $
PROJECT VALUE = 59,348 MILLION BAHT = 1,447.52 MILLION $
