Page 13 - AHC Project Proposal

OPTIONS COMPARISON
Compare 2 Options
JV Option
Buy Option
Total Saving
Land 1.5 HA @ $5,000/M2
75,000,000
125,000,000
50,000,000
Lease 1.5 HA
10,000,000
Building & Construction (60%)
72,000,000
120,000,000
48,000,000
Professional Service
Casino License
900,000
900,000
Management Fee
5,400,000
4,200,000
1,200,000
Architecture, Interior, Landscape
4,000,000
4,000,000
Engineering Consultant
3,600,000
6,000,000
2,400,000
Temporary Lodging
1,000,000
2,000,000
1,000,000
Logistic
750,000
1,000,000
250,000
insurance
500,000
500,000
Miscellaneous
720,000
1,200,000
480,000
Grand Total
173,870,000
264,800,000
100,930,000