Scribd Logo
Upload

Welcome to Scribd!

  • 33 views

    Item Description Unit Quantity Rate Cost Amount

    Uploaded by

    AZEEMULAZAM
    The document provides a breakdown of pre-development and construction costs for a proposed development project. It lists various cost items such as land acquisition, soil investigation, surveys, contributions to local authorities, professional fees, and construction costs. The total pre-development cost is over RM524 million, while the total construction cost is estimated at RM11.9 million. Various phases of construction are outlined including administration buildings, parks, water features, and infrastructure.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd

    Item Description Unit Quantity Rate Cost Amount

    Uploaded by

    AZEEMULAZAM
    33 views5 pages
    The document provides a breakdown of pre-development and construction costs for a proposed development project. It lists various cost items such as land acquisition, soil investigation, surveys, contributions to local authorities, professional fees, and construction costs. The total pre-development cost is over RM524 million, while the total construction cost is estimated at RM11.9 million. Various phases of construction are outlined including administration buildings, parks, water features, and infrastructure.

    Original Description:

    finance babi

    Original Title

    Amiara Finance Final

    Copyright

    © © All Rights Reserved

    Available Formats

    XLSX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    The document provides a breakdown of pre-development and construction costs for a proposed development project. It lists various cost items such as land acquisition, soil investigation, surveys, contributions to local authorities, professional fees, and construction costs. The total pre-development cost is over RM524 million, while the total construction cost is estimated at RM11.9 million. Various phases of construction are outlined including administration buildings, parks, water features, and infrastructure.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Download as xlsx, pdf, or txt
    33 views5 pages

    Item Description Unit Quantity Rate Cost Amount

    Uploaded by

    AZEEMULAZAM
    The document provides a breakdown of pre-development and construction costs for a proposed development project. It lists various cost items such as land acquisition, soil investigation, surveys, contributions to local authorities, professional fees, and construction costs. The total pre-development cost is over RM524 million, while the total construction cost is estimated at RM11.9 million. Various phases of construction are outlined including administration buildings, parks, water features, and infrastructure.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Download as xlsx, pdf, or txt
    of 5

    PRE DEVELOPMENT COST

    Item Description Unit Quantity Rate Cost AMOUNT

    1 LAND Unit Area Ft2 Cost/ft2 cost


    a Land Cost Acre 40 1,742,400.00 RM 300.00 522,720,000.00
    Total Land Cost 522,720,000.00

    2 SOIL INVESTIGATION Unit Area Nos Rate


    a Probe Machintosh Acre 40 15 200.00 = 3,000.00
    Total Soil Investigation Cost

    3 LAND SURVEY FEE


    a Boundary, Benchmark & Contour Survey Unit Area Fees Rate
    1 Detail Survey works Ha 16.19 1960 1.25 39,676.11
    2 Demarcation m 2000 2 4,000.00
    3 Connection to Existing Bench Mark (BM) done by Government Marks 10 800 8,000.00
    51,676.11

    4 CONTRIBUTION TO LOCAL AUTHORITIES


    a Jabatan Parit dan Saliran (JPS) Acre 40 11,000.00 = 440,000.00
    b Tenaga Nasional Bhd (TNB) Unit 2 600.00 = 1,200.00
    e Jabatan/ Syarikat Bekalan Air (JBA..) Unit 2 600 = 1,200.00

    Total Contribution to Local Authorities 442,400.00

    6 CIDB LEVY
    (0.125% from Construction Cost) % 0.125% 11,907,000.00 Income = 14,883.75

    7 PROFESSIONAL FEES
    (10% from Construction Cost) % 10% 11,907,000.00 Income = 1,190,700.00

    8 MANAGEMENT FEES
    (2% from Construction Cost) % 2% 11,907,000.00 Income = 238,140.00

    9 LEGAL FEES
    (1% of Construction Cost) % 1% 11,907,000.00 Income = 119,070.00

    TOTAL PRE DEVELOPMENT COST 524,779,869.86


    CONSTRUCTION COST
    ITEM DESCRIPTION UNIT RATE

    B CONSTRUCTION COST GFA (m2) Cost / Unit


    PHASE 1
    1 Administration Building 750,000.00
    2 Main Cable Car Station 900,000.00
    3 Carpark 40,000.00
    4 Guard House 80,000.00

    PHASE 2
    1 Ancient Area 250,000.00
    2 Bird Park 400,000.00
    3 Aquaria 1,300,000.00

    PHASE 3
    1 Food Court & Other Facilities 600,000.00
    2 Big Cat Island 400,000.00
    3 Kids Waterpark 250,000.00
    3 Kidzoona 250,000.00

    PHASE 4
    1 Monkey Kingdom 300,000.00
    2 Amazon Wildlife 300,000.00
    3 Cable Car Station 300,000.00
    4 Cage Car Station 200,000.00
    5 African Savannah 300,000.00
    6 Waste Composting Area 150,000.00

    INFRASTRUCTURE:
    1 Sewage No. 80,000.00
    2 Drainage & Piping
    3 Roadwork (Interlocking Pavement)
    MECHANICAL & ELECTRICAL
    1 Sewage Treatment Plant (STP) m2 150.00
    2 TNB Substation No.
    3 Water Tank No. 10,000.00
    5 M&E

    D TESTING AND COMMISSIONING Unit

    1 Testing Commissioning Lump sum

    E HANDING OVER Unit

    1 Handing Over Lump Sum


    QTY AMOUNT TOTAL

    Total Unit Total Cost AMOUNT

    1 750,000.00
    1 900,000.00
    1 40000
    1 80000 1,770,000.00

    1 250000
    1 400000
    1 1300000 1,300,000.00

    1 600000
    1 400000
    1 250,000.00
    1 250,000.00 1,500,000.00

    1 300,000.00
    1 300,000.00
    1 300,000.00
    1 200,000.00
    1 300,000.00
    1 150,000.00 1,550,000.00

    1 80,000.00
    Lump sum 1000000
    Lump sum 1000000 2,080,000.00
    500 75,000.00
    1 70000
    1 10000
    Lump sum 3500000 3,580,000.00

    Total Construction Cost 11,780,000.00

    Total Cost AMOUNT

    = 120,000.00
    RM120,000.00

    Total Cost AMOUNT

    = 7,000.00
    RM7,000.00

    MAIN TOTAL COST RM11,907,000.00

    You might also like