Item Details

1-MARINA SECTION FOR 500 BOATS  :  AREA 100 RAI (44 ACRE)

 

  1. 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

 

  1. 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

 

 

  1. MARINA CONDOTEL 2 (PHASE 1) = MARINA CONDOTEL 1

 

 

  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

 

 

 

  1. BOAT MOORING (PHASE 1)

 

CONSTRUCTION AREA                                            = 2,500 m2

CONSTRUCTION COST :       2,500 x 10,000                        = 25 MILLION BAHT

 

  1. MARINA SERVICE AREA : MINIMUM 100 BOATS (PHASE 1)

 

  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

 

  1. 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

 

  1. 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 $

 

TIVE4 TIVE3 TIVE2 TIVE1 Thai villa (BIRD'S EYE VIEW PERSPECTIVE copy MASTERPLAN AQUARIUM MASTERPLAN LAY OUT & RESORT- GOLF copy MASTERPLAN OFFICE BOAT SERVICE phuket_villa (MODERN VILLA TYPE C) copy SECTION CONDOTAL MASTERPLAN AQUAMINIUM master plan =2.2 master plan =1.2

 

 


  • Client:
  • Author Name: Derek Andorson
  • Author URI: http://quartect.com
  • Release Date: กุมภาพันธ์ 24, 2016
TIVE4