21/1

Annex ‘A’
1. Immediately upon execution of this Agreement
(for site clearing and material)
10% RM 16,000.00
2. The completion of foundation work of the said
building
7% RM 11,200.00
3. The completion of groundfloor reinforced concrete
of the said building
7% RM 11,200.00
4. The completion of goundfloor brickwalls of the
said building
7% RM 11,200.00
5. The completion of firstfloor reinforced concrete of
the said building
7% RM 11,200.00
6. The completion of firstfloor brickwalls of the said
building
7% RM 11,200.00
7. The completion of rooffloor reinforced concrete of
the said building
7% RM 11,200.00
8. The completion of entrance brickwalls of the said
building
5% RM 8,000.00
9. The completion of plastering work of the said
building (both internal and external)
7% RM 11,200.00
10. The completion of installation of ‘kayu meranti
merah’ of the said building (both ground and first
floor)
7% RM 11,200.00
11. The completion of plumbing, sewerage and
drainage work of the said building
3% RM 4,800.00
12. The completion of electrical work of the said
building
3% RM 4,800.00
13. The completion of fencing work of the said
building
3% RM 4,800.00
14. The completion of audio system installation
including wiring of the said building,Ref Clause (d)
15% RM 24,000.00
15. The completion of commissioning and
maintenance of audio system of the said building,
Ref Clause (d)
5% RM 8,000.00
TOTAL AMOUNT RM160,000.00
* ESTIMATION COST ONLY, FOR BUILD THE RBW 19’ X 57’ X 2 ½
RUMAH BURUNG WALIT (RBW) / JOINT VENTURE AGREEMENT – HJ BADRUL 019-5567893
KUINGAT TAKWA ENTERPRISE
Membuka peluang dimensi baru dunia pelaburan dengan pendekatan praktikal tanpa batasan.
8
THE RETURN OF INVESTMENT (R.O.I) BASE ON
RAW BIRDNEST PRICE AT RM5000.00/KG
Other Consultant view
How much can you earns from a 3 storey Swiftlet Farm Of 20' x 70'
For a three storey shophouse of 20' x 70', how many nests can we collects per month when
all the wooden planks are been taken up by swiftlets ?..
If you have adopted a matrix system of 1' x 3' matrix box when installing the wooden
planks, each box will be able to accommodate 14 nests max. The total usable area for each
floor of the farm is as follows :-
The 3rd floor - Total usable area is 1,160 sq ft (minus roving room area).
The 2nd floor - Total usable area is 1,400 sq ft
The Grd Floor - Total usable area is 1200 sq ft (minus control rooms area).
So, Total usable area is 3,760 sq ft
With each sq ft could accommodate max ~ 4 nests.
3,760 sq ft x 4 nests = 15,040 nests
For a 3 storey shop, each year we could harvest maximum 45,120 nests.
And with each nest weight min 8 gram.
Total Harvest (kg)/ year = 360KG
with the wholesale price of raw nest at RM 4,500.00
Total harvest income per year is equivalent to RM 1,620,000.00
This is equivalent/ months RM 135,000.00