Final Compilation of Excel (3)

7/25/2019 Final Compilation of Excel (3)

1/14

Items

PRELIMINARY COST APPRAISAL NO. ___

Office

Other Commercial Uses - (Retail, F&B, S&C)

Basement Service Area for Plot A2 F&B Kios (!F APP"!CAB"#)

Basement Car ParsA$$itional % Car Parin' "ots for Plic Use

Plot A2 F&B Kios (!F APP"!CAB"#)

Total

Items

1 Plot A1 - Office

a) Presti'e Office

) Basement Car Pars ( *+ lots .m2 /er lot)

c) Associate$ #0ternal 1ors (alloance)

Sub-total (o! Plot A1 - Office"

# Plot A1 - Ot$e! Comme!ical %ses (Retail& '& S'C"

a) Retail, F&B, S&C

) Basement Car Pars ( %% lots .m2 /er lot)

c) Associate$ #0ternal 1ors (alloance)

Sub-total (o! Plot A1 - Ot$e! Comme!cial %ses (Retail& '& S'C""

) Plot A# (At-*!a+e O,e S,ace"

a) F&B Kios (Sin'le-Store3 Strctre) (4FA56m2)

) Softsca/e ith "sh "an$sca/in' (7in8 9 of Site Area)

c) Amenities (i8e8 Par Frnitre, :i'ht "i'htin', Si'na'e, 1ater Featres) (Alloance)

Sub-total (o! Plot A# At-*!a+e O,e S,ace"

Cost Associate+ to La+ Pa!cel (Allo/ace"

a)

) Bil$in' ;ei'ht

i) ;i'h-Rise erraces=Roof 4ar$ens, etc8 (Sin'leStore3 ?olme)) 9 for softsca/e

7in8 6+8m (A//ro08 62*8.m R") an$ ma08 *28.m (A//ro08 6*%8m R") hi'h /art3 all


2/14

f) Pe$estrian :etor

i) Un$er'ron$ Pe$estrian :etor

(6) 7in8 %m i$e (if A4Us are /rovi$e$ on oth si$es) ala3 ithin Plot A6 an$ A28

(2) 7in8 @m i$e ala3, connectin' to the e0istin' /e$estrian netor8

ii) At-4ra$e Pe$estrian :etor (6st store3)

(6) 7in8 *8@m i$e (an$ *8m clear) covere$ ala3s

(2) 7in8 .8m i$e (an$ 8m clear) covere$ ala3s

(*) 7in8 *8@m i$e (an$ *8m clear) covere$ lina3siii) Aove-4ra$e Pe$estrian :etor (2n$ Store3)

i)

h) Servicin' an$ ?ehiclar Access

i) Car Parin' Provision

i) A$$itional % Car Parin' S/aces for Plic Use (% lots @*m2 /er lot)

) :i'ht "i'htin'

) Roa$ !m/rovement 1ors

i) Reconstrction an$ /artial re-ali'nment of the e0istin' >elo A3er Street

ii)

iii) An3 other roa$ im/rovement ors, as reire$ 3 ">A8i) Roa$si$e $rain

m) >ree & Shr Plantin' S/ecs

i) Cecil Street - 4netm 4nelom ith Pan$ans P3'maes

ii) >eloh A3er Street - 3era Castlata

n) emolition 1ors

i)

ii) emolish e0istin' srface car /ar an$ ersi$e car an$ motorc3cle /arin' lots

o) Covere$ "ina3 Connection to Bs Shelter

0 Ot$e!s (Allo/ace"a) Utilities etection 1ors

) Site Srve3=!nvesti'ation

c) 4eotechnical !nvesti'ation 1ors

$) ;oar$in' an$ Si'noar$

e) Ca$astral Srve3 (Plot A6, A2 & A*) (Alloance)

f) Utilities Connection Char'es

') Services iversion - As /er >en$er ocments e0cl$in' 4S>)

-

-

-

-

h) >raffic !m/act Assessment

i) Protection of #0istin' Roa$si$e >rees

) Reirements for Streetors an$ Rails) Si'na'e & 1a3fin$in'

7in8 8m i$e /e$estrian ala3 at 2n$ store3 ithin the $evelo/ment on Plot A6 an$linin' (A//ro08 .*m len'th)

U/'ra$in' an$ im/rovement of the e0istin' roa$si$e tale an$ /lantin' alon' Cecil Street, asell as re-ali'nment of e0istin' roa$si$e $rain alon' Cecil StreetD an$

emolish former >elo A3er Performin' Arts Centre (6E2 Cecil Street) an$ all the anne0il$in's ithin Plot A6 an$ A2

7in8 %8m i$e Covere$ "ina3 to Connect the Pro/ose$ evelo/ment to the #0istin' Bs

#lectricit3 (Clase 8286)- $iversion of the e0istin' cales an$ O4 o0, /rior tocommencement of or

rain (Clase *828*)- reconstrct the e0istin' roa$si$e $rain into aclose$ $rain of sie 8+ m i$e 0 68 m $ee/ (minimm)

Seer (Clase *882, *88)- iversion of e0istin' seer an$ mae connection to the e0istin'. mm $iameter

Roa$ !m/rovement 1or (Clase %8286)- i$enin', constrction an$ im/rovement ors ofroa$ or


3/14

Sub-total (o! Cost Associate+ to La+ Pa!cel (Item ) ' ""

*!ee Ma!2 Re3ui!emets

a) 4reen 7ar = 4reen R# Platinm (Alloance of .9 of !tem 6 to 2 aove)

Sub-total (o! *!ee Ma!2 Platium Re3ui!emets"

Total fo! Item 1 to 0 (E4clu+i5 Coti5ecies ' Cost Escalatios"

Cost /er s m of 4FA ( %%,6@2m2 )

Cost /er s ft of 4FA ( E*,.%2ft2 )

6 Coti5ecies (Allo/ace at 178 of Item 1 to 0 abo9e"

Total fo! Item 1 to (Iclu+i5 Coti5ecies but E4clu+i5 Cost Escalatios"

Cost /er s m of 4FA ( %%,6@2m2 )

Cost /er s ft of 4FA ( E*,.%2ft2 )

: Cost Escalatio (Assumi5 te+e! to be calle+ i oe ;ea!O NOT SEN> TO CLIENT"6) Alloale $evelo/mentG

Commercial UseG Plot A6 an$ Plot A2 (elo-'ra$e area onl3)

O/en S/ace UseG Plot A2 (at-'ra$e area onl3)

Plot A* (sterranean s/ace elo >elo A3er Street)Plot A* is to e $evelo/e$ for /art of an n$er'ron$ /e$estrian ala3 to >anon' Pa'ar 7R> S

2) Borehole terminates at 6E8.m to 6E86.m

*) 7a08 il$in' hei'htG

;i'h-rise one (ithin Plot A6)

7a08 . Store3sD >echnical hei'ht control of 2.8m A7S"

"o-rise one (ithin Plot A6)

O/en S/ace (Plot A2)

!f F&B ios is /rovi$e$ ithin the o/en s/ace, sect to 7a08 6 store3

) Activit3-'eneratin' ses sch as retail, F&B, entertainment, s/orts an$ recreational ses (sch as fitn

/rovi$e$ at the folloin' locations (Clase 8)G

a) >he 6st store3 level of the $evelo/ment frontin' Cecil Street, >elo A3er Street an$ the il$in'

At least E9 of the 4FA (i8e8 @6,%* m2) is to e for office se8 >he remainin' 4FA of 6.,*2 sman$ Bevera'e (F&B) ses, of sch t3/es an$ antm8Resi$ential se is not /ermitte$ in the $evelo/ment8>he sccessfl ten$erer shall not strata-s$ivi$e the $evelo/ment8

Plot A2 is $esi'nate$ as an o/en s/ace8 A$$itional ma0imm /ermissile 4FA of 6 sm is allo4FA of 6 sm is not transferrale to other /arts of the $evelo/ments

a) Frontin' >elo A3er Street an$ a$acent to 26 7cCallm Street (>he Clift) an$ 6E Cecil Street ((a//ro08 6*%8m R")area, an3 strctres if /rovi$e$, shall have a hei'ht of aot 68.m (a//ro08 66.8m R") to match t>AC7C

Please 5o t$!ou5$ t$e La+ Te+e! >ocumets to esu!e t$at all +e9

a,,!aisal


4/14

) Un$er'ron$ /e$estrian ala3 ithin /art of Plots A6 & A2 (alon' at least one si$e)

c) #ncora'e$ to e /rovi$e$ at the 2n$ store3 /e$estrian lin, alon' at least one si$e

.) Ot$oor Refreshment Areas (ORAs) are alloe$ ithin the "an$ Parcel (Plot A6)8 >he 4FA for ORAs

@)

%) :o fon$ations=asement levels are alloe$ to e constrcte$ ithin *8m from the common on$ar

E) 7in8 4reen 7ar Platinm (Clase .8)

+) Reire$ to /rovi$e a$$itional % car /arin' lots (Clase 82%82)6) Car /arin' s/aces to e locate$ ithin the asement levels of the $evelo/ment (Clase 82%8*)

"an$sca/e Re/lacement Areas eivalent in area to the Site Area of the "an$ Parcel shall e incor/o/lantin' an$ the remainin' areas can e se$ for har$sca/e)


5/14

%it ?t; Rate RM@ RM@

*A (m#" CA (m#"@6,%*

6.,*2

*,6.

6,@62

:1 7

%it ?t; Rate RM@ RM@

CFA (m2) @6,%* ,2.8 2@2,*.,

CFA (m2) 6*,+. 6,*8 6.,2E,

item - *2,8 *2,

*A (ft#" 16.:6 #66&777

CFA (m2) 6.,*2 2,@+.8 6,.+,

CFA (m2) *,@. 6,*8 6.,2E,

item - E,8 E,

*A (ft#" 1&11 )#.7 0&:6:&777

CFA (m2) 6,@62 2,@+.8 ,*.,

m2 @. 6,28 %%,

item - 2,,8 2,,

*A(ft#" # #).7: 6&1#7&777

m2 @. 6,28 %%,

m2 6. ,8 @,

m2 EE 2,.2%8. 6,2*,

m2 6.E 2,.2%8. ,

m * *,8 6,.

m2 6,** 6+8 6,+%

m2 6,*. 68 6*.,

m2 2,*6E 6*%8. *2,

m2 2% 6*%8. ,


6/14

m2 *,@. 268 E,

m2 %,E 268 6,%6,

m2 .+ 268 6,

m2 . 268 66,

m2 . 268 6,

m2 262 268 .,

CFA (m2) ,6 6,%%8 %,E6,

.,

!tem - %,8 %,

!tem -.,8

.,

!tem -2,8

2,m *6+ 628 *E,2E

:os 26 %.8 6.,%.

:os * E.8 2E,+

item - *,8 *,

item - .,8 .,

m2 62@ 268 *,*@@

item - 66,28 66,2

item - E,8 E,

item - *,8 *,

item - 6,8 6,

item - 66,28 66,2

item - 6,@8 6,@

item - ,8 ,

item - %,8 %,

item - 2,8 2,

item - 6,8 6,

item - 2,E8 2,E

item - 6,8 6,

item - 6,8 6,

item - 2,8 2,


7/14

*A (ft#" :)7&06# 1:.67 10&0)&01

item .89 6%,E,

*A (ft#" :)7&06# #7.0 16&7:7&777

)6&01

4FA (m2) %%,6@2 &:01

4FA (ft2) E*,.%2 01

item 689 *%,*,

11&67&01

4FA (m2) %%,6@2 0&))

4FA (ft2) E*,.%2

item .89 2,.+,

)#&01

4FA (m2) %%,6@2 0&7#

4FA (ft2) E*,.%2 0#7

tation onl38 :o commercial 4FA is alloe$8

ss centre, '3mnasim, etc) an$ other similar ses shall e

setac area

can e for a$$itional office se or other /ermitte$ ses, sch as retail, Foo$

$ for a F&B ios ithin the at-'ra$e o/en s/ace8 >his ma0imm /ermissile

an'o Ban Bil$in')G 7in8 6+8m (a//ro08 62*8.m R") an$ 7a08 *28.m

he hei'ht of the loer in$o sill at the thir$ store3 of the eastern faca$e of

lo,met !e3ui!emets a!e ca,tu!e+ i ;ou! cost


8/14

ill e com/te$ as /art of the 7a08 4FA (Clase 8.)

ith the >AC7C (Clase 86a)

ate$ (Clase 8%)8 At least 9 is to e se$ for softsca/e (/ermanent


9/14

PRELIMINARY COST APPRAISAL NO. ___

PARAMETERS B ASS%MPTIONS

(6) Site Area G 6&6:).# m#

Plot A6 (7ain Parcel) G .,++8E m2

Plot A2 (O/en S/ace) G 6,@628 m2

Plot A* (Sterranean s/ace elo >elo A3er S G 6E8 m2

(2) 7a08 Plot Ratio G -

(*) 7a08 Permissile 4ross Floor Area G %%,6@28 m2 or E*,.%2 ft2

() 4FA Brea$on

Plot A6

Office (E9 of 4FA) G @6,%*8 m2 or @@,@2 ft2

Commercial ( 29 of 4FA) G 6.,*28 m2 or 6@@,66 ft2

Retail (69 of Commercial 4FA) G 6,E28% m2 or 66@,2E ft2

F&B ( 9 of Commercial 4FA) G *,E@8. m2 or **,22* ft2

S/ort&Creation ( 29 of Commercial 4FA) 6,.*82 m2 or 6@,@66 ft2

Plot A2

F&B Kios 68 m2 or 6,%@ ft2

(.) Basement Car Pars

Office

:o8 of "ots G *+ lots (Assme . m2 /er lot)

Car Par Areas G 6*,EE+ m2 (if no $rain' is availale)

Commercial

:o8 of "ots G %% lots (Assme . m2 /er lot)

Car Par Areas G *,%2 m2 (if no $rain' is availale)

Plic Use

:o8 of "ots G % lots (Assme . m2 /er lot)

Car Par Areas G *,6. m2 (if no $rain' is availale)

(@) Office

:o8 of Blocs = Store3 G

Constrction Floor Area

Office 4FA G @6,%* m2

A$$ "ift Shaft (69 of 4FA) G @,6%* m2

Basement Car Pars G 6*,EE+ m2

Total CA G :1&6# m#

(%) Commerical

:o8 of Blocs = Store3 G 6

Constrction Floor Area

Commercial 4FA G 6.,*2 m2

A$$ "ift Shaft (69 of 4FA) G 6,.* m2

Basement Car Pars G *,%2 m2

Total CA G #7&: m#

(E) Constrction Floor Area


10/14

Office G E6,%+2 m2

Commercial (elete if not a//licale) G 2,E m2

Total CA G 62,2 m2


11/14


12/14


13/14


14/14

Final Compilation of Excel (3)

Documents

Transcript of Final Compilation of Excel (3)