This report is to provide schematic drawings, building feasibility calculations and project implementation planning. The report consists of description for the proposed project design with schematic drawings plans, sections, elevations and perspectives. The specifications of structures and finishes will be shown as an overall standard used for the proposed design. The proposal will provide an estimation feasibility calculation of total construction cost (TCC) and gross development value (GDV) to have an overview of the profit of this proposed project. Last part of the report will consist a list of task with timeline estimation as an overview of the entire project from beginning to completion.

1. Professional Practice & Entrepreneurship 1 (ARC 70303)
Assignment 3: Feasibility Study
Teo Kean Hui (0310165)
Instructor: Ar. Zahari Zubir

2. Table of content
1.0 Introduction
Proposed Project Design
2.0 Project Description
2.1 Site
2.2 Schematic Design Drawings
2.3 Schedule of Accommodation
2.3.1 Building Programme and Area
3.0 Specifications for building structure and architectural elements
4.0 Specifications for external and internal, finishes and fittings
4.1 Schedule of External and Internal Finishes
4.2 Schedule of Sanitaryware
4.3 Schedule of Ironmongeries
Feasibility Calculations
5.0 Schedule of Accommodation
5.1 Gross Development Value (GDV) calculation
5.2 Building Total Construction Cost (TCC) calculation
Project Implementation Planning
6.0 Program timeline
7.0 Conclusion

3. 1.0 Introduction
This report is to provide schematic drawings, building feasibility calculations and
project implementation planning.
The report consists of description for the proposed project design with schematic
drawings plans, sections, elevations and perspectives. The specifications of
structures and finishes will be shown as an overall standard used for the proposed
design.
The proposal will provide an estimation feasibility calculation of total construction
cost (TCC) and gross development value (GDV) to have an overview of the profit of
this proposed project.
Last part of the report will consist a list of task with timeline estimation as an
overview of the entire project from beginning to completion.
Below are the building proposed 37 storeys residential development building consist
of:
1. Basement parking - 2 storeys
2. Elevated parking - 8 storeys
3. Facility - 1 storeys
4. Residential - 27 storeys

4. 2.0 Project Description
2.1 Site
The client invested over a big land consisting multiple lots located in PJS 5, MUKIM
PETALING, DAERAH PETALING, SELANGOR DARUL EHSAN aim to develop into
master planning of multiple shops and high rise residential. The proposed project is
in Phase 2 where building sits partially on LOT PT9194 and LOT PT9195.
Proposed two towers of 27 storeys residential Block A and Block B from level 9 to
level 35. One facility floor at level 8 consisting gym, swimming pool, multi-purpose
hall, surau and management office; 2 levels of basement carpark and 8 levels of
elevated car park. The land size is 160418.49 sqft (14903.38 sqm).
Proposed site
Location PlanKey Plan

5. 2.2 Schematic Design Drawings
2.2.1 Plans
Site Plan
Scale 1: Not to scale
Basement 2 Floor Plan (Basement parking)
Scale 1: Not to scale

6. Ground Floor Plan
Scale 1: Not to scale
First Floor Plan (Elevated parking)
Scale 1: Not to scale

7. 8th Floor Plan (Facility level)
Scale 1: Not to scale
Typical Floor Plan (Residential)
Scale 1: Not to scale

8. 33rd Floor Plan
Scale 1: Not to scale
Roof Plan
Scale 1: Not to scale

9. SectionX-XSectionY-Y
Scale1:NottoscaleScale1:Nottoscale
2.2.2 Sections

10. WestElevationNorthElevation
Scale1:NottoscaleScale1:Nottoscale
2.2.3 Elevations

11. SouthElevationEastElevation
Scale1:NottoscaleScale1:Nottoscale

12. 2.2.4 Perspectives
Perspective 1
Perspective 2

13. Perspective 3
Perspective 4

14. 2.3 Schedule of Accommodation
2.3.1 Schedule of Residential units
Area table of residential Block A and Block B (Level 9-35)
Unit type Area
(sqm)
Area (sqft) No. of unit Total Area
(sqm)
Total Area
(sqft)
Type A 75.26 810.09 307 23104.82 248697.97
Type A1 87.84 945.50 27 2371.68 25528.53
Type A2 92.28 993.29 23 2122.44 22845.73
Type A3 78.73 847.44 48 3779.04 40677.21
Type A4 79.12 851.64 2 158.24 1703.28
Type B 83.79 901.91 511 42816.69 460874.57
Type B1 92.37 994.26 54 4987.98 53690.12
Type B2 89.79 966.49 54 4848.66 52190.49
Type B3 89.74 965.95 25 2243.5 24148.81
Type B4 92.37 994.26 2 184.74 1988.52
Type B5 95.37 1026.55 2 190.74 2053.11
Total residential
NFA
956.66 10297.39 1055 86808.53 934398.34
Circulation & m&e 41107.87 442481.00
Total residential GFA 127916.4 1376879.34
2.3.2 Schedule of Facility
Area table of facilities (Level 8)
Area (sqm) Area (sqft)
Gym 368 3961.12
Multi-purpose hall 368 3961.12
Management office 83.51 898.89
Toilet & changing 322.38 3470.07
Laundry 60 645.83
Kiosk 78 839.58
Surau 310 3336.81
Café 288 3100.00
Swimming Pool 843.8 9082.58
Skate and bicycle 372.1 4005.25
Circulation 5730.92 61687.05
Total GFA of Level 8 8824.71 94988.30

15. Area table of facilities (Level G)
Area (sqm) Area (sqft)
Guard house 41.36 445.19
Refuse Chamber 112.72
Mail room 127.2 1369.17
Lounge 429.38 4621.80
Tadika & Taska 193.62 2084.11
Electrical sub-division room 652.75 7026.14
Shop 27.78 299.02
2.3.3 Schedule of Elevated car parking
Area table of elevated carpark (Level G-7)
Level Area (sqm) Area (sqft)
G 7311.26 78697.67
1 8529.28 91808.32
2 8824.71 94988.30
3 8824.71 94988.30
4 8824.71 94988.30
5 8824.71 94988.30
6 8824.71 94988.30
7 8824.71 94988.30
Total GFA 68788.8 740435.76
2.3.4 Schedule of Basement car parking
Area table of basement carpark (Level B2-B1)
Level Area (sqm) Area (sqft)
B1 13402.68 1215377.24
B2 13402.68 2335766.19
2.3.5 Roof area
Area table of roof (Level 36) Area (sqm) Area (sqft)
4371.24 47051.59

16. 2.3.6 Breakdown of residential units
Type A Area
(sqm)
Area
(sqft)
Entrance 2.09 22.50
Living area 10.59 113.99
Balcony 2.03 21.85
Dining area 10.29 110.76
Kitchen 9.44 101.61
Yard 2.52 27.13
Master bedroom 10.9 117.33
Bedroom 1 9.06 97.52
Bedroom 2 5.25 56.51
Bathroom 1 4 43.06
Bathroom 2 3.94 42.41
Circulation 4.68 50.38
a/c 0.47 5.06
Total area 75.26 810.09
Type A3 Area
(sqm)
Area
(sqft)
Entrance 2.47 26.59
Living area 10.73 115.50
Balcony 2.05 22.07
Dining area 10.13 109.04
Kitchen 9.44 101.61
Yard 6.08 65.44
Master bedroom 10.9 117.33
Bedroom 1 9.06 97.52
Bedroom 2 5.25 56.51
Bathroom 1 4 43.06
Bathroom 2 3.94 42.41
Circulation 4.68 50.38
Total area 78.73 847.44

17. Type A1 Area
(sqm)
Area
(sqft)
Entrance 2.09 22.50
Living area 10.59 113.99
Balcony 2.03 21.85
Dining area 10.29 110.76
Kitchen 9.44 101.61
Yard 2.52 27.13
Master bedroom 10.9 117.33
Bedroom 1 9.06 97.52
Bedroom 2 5.25 56.51
Bathroom 1 4 43.06
Bathroom 2 3.94 42.41
Circulation 4.68 50.38
Foyer 12.58 135.41
a/c 0.47 5.06
Total area 87.84 945.50
Type A2 Area
(sqm)
Area
(sqft)
Entrance 2.09 22.50
Living area 10.59 113.99
Balcony 2.03 21.85
Dining area 10.29 110.76
Kitchen 9.44 101.61
Yard 2.52 27.13
Master bedroom 10.9 117.33
Bedroom 1 9.06 97.52
Bedroom 2 5.25 56.51
Bathroom 1 4 43.06
Bathroom 2 3.94 42.41
Circulation 4.68 50.38
Foyer 17.02 183.20
a/c 0.47 5.06
Total area 92.28 993.29

18. Type B Area
(sqm)
Area
(sqft)
Entrance 2.09 22.50
Living area 12.75 137.24
Balcony 2.49 26.80
Dining area 12.15 130.78
Kitchen 9.18 98.81
Yard 2.54 27.34
Master bedroom 11.89 127.98
Bedroom 1 9.1 97.95
Bedroom 2 7.15 76.96
Bathroom 1 4.4 47.36
Bathroom 2 4.9 52.74
Circulation 4.68 50.38
a/c 0.47 5.06
Total area 83.79 901.91
Type A4 Area
(sqm)
Area
(sqft)
Entrance 2.09 22.50
Living area 10.59 113.99
Balcony 1 2.03 21.85
Balcony 2 3.96 42.63
Dining area 10.29 110.76
Kitchen 9.44 101.61
Yard 2.52 27.13
Master bedroom 10.9 117.33
Bedroom 1 9.06 97.52
Bedroom 2 5.25 56.51
Bathroom 1 4 43.06
Bathroom 2 3.94 42.41
Circulation 4.58 49.30
a/c 0.47 5.06
Total area 79.12 851.64

19. Type B2 Area
(sqm)
Area
(sqft)
Entrance 2.09 22.50
Living area 12.75 137.24
Balcony 2.49 26.80
Dining area 12.15 130.78
Kitchen 9.18 98.81
Yard 2.54 27.34
Master bedroom 11.89 127.98
Bedroom 1 9.1 97.95
Bedroom 2 7.15 76.96
Bathroom 1 4.4 47.36
Bathroom 2 4.9 52.74
Circulation 4.68 50.38
Foyer 6 64.58
a/c 0.47 5.06
Total area 89.79 966.49
Type B1 Area
(sqm)
Area
(sqft)
Entrance 2.09 22.50
Living area 12.75 137.24
Balcony 2.49 26.80
Dining area 12.15 130.78
Kitchen 9.18 98.81
Yard 2.54 27.34
Master bedroom 11.89 127.98
Bedroom 1 9.1 97.95
Bedroom 2 7.15 76.96
Bathroom 1 4.4 47.36
Bathroom 2 4.9 52.74
Circulation 4.68 50.38
Foyer 8.58 92.35
a/c 0.47 5.06
Total area 92.37 994.26

20. Type B4 Area
(sqm)
Area
(sqft)
Entrance 2.09 22.50
Living area 12.75 137.24
Balcony 5.12 55.11
Dining area 12.15 130.78
Kitchen 9.18 98.81
Yard 4.52 48.65
Master bedroom 11.89 127.98
Bedroom 1 9.1 97.95
Bedroom 2 7.15 76.96
Bathroom 1 4.4 47.36
Bathroom 2 4.9 52.74
Circulation 4.68 50.38
Utility 4.44 47.79
Total area 92.37 994.26
Type B3 Area
(sqm)
Area
(sqft)
Entrance 2.09 22.50
Living area 12.75 137.24
Balcony 2.49 26.80
Dining area 12.15 130.78
Kitchen 9.18 98.81
Yard 4.52 48.65
Master bedroom 11.89 127.98
Bedroom 1 9.1 97.95
Bedroom 2 7.15 76.96
Bathroom 1 4.4 47.36
Bathroom 2 4.9 52.74
Circulation 4.68 50.38
Utility 4.44 47.79
Total area 89.74 965.95

21. Type B5 Area
(sqm)
Area
(sqft)
Entrance 2.09 22.50
Living area 12.75 137.24
Balcony 5.12 55.11
Dining area 12.15 130.78
Kitchen 9.18 98.81
Yard 2.54 27.34
Master bedroom 11.89 127.98
Bedroom 1 9.1 97.95
Bedroom 2 7.15 76.96
Bathroom 1 4.4 47.36
Bathroom 2 4.9 52.74
Circulation 4.68 50.38
Foyer 8.95 96.34
a/c 0.47 5.06
Total area 95.37 1026.55

22. 3.0 Schedule of Building Structure and Architectural Elements
Item Description
1 Sub-structure
a) Earthwork Excavation works to engr's detail
b) Piling 300mm ø RC piles @ 30m penetration depth
c) WBLFF 2000mm thk RC raft foundation, ground beam,
ground slab, anti-termite membrane and damp-proof
membrane
2 Super-structure
a) Frame RC Grade 40 column, beams, wall and lift core
b) Upper floor RC Grade 40 floor slab and water-proofing
membrane at wet zone.
c) Staircase RC Grade 40 staircase with cement render
d) Roof RC flat roof
RC gutter and UPVC rainwater downpipe
Lightweight and steel trusses
e) Door and windows Solid timber panel door at entrance, honeycomb
timber panel door to bedroom and bathroom. Powder
coated aluminium door frame and good quality
ironmongeries.
Tempered glass double leaf entrance to lobby at
lounge
PC aluminium windows and sliding doors
f) Wall Pre-cast RC wall on external wall
115mm thk brick wall with 19mm cement plastering
on both side for internal wall
Tempered lass with mile steel powder coated railing
to balcony
3 Finishes
a) Wall Refer to schedule of finishes
b) Floor Refer to schedule of finishes
c) Ceiling Refer to schedule of finishes
4 Fittings Quality Sanitary appliances and fittings
5 External with boundary Refuse chamber, guardhouse and brick fencing
6 M&E Services Electrical points, tv points, aircond points, water
heater points and telephone/ internet points
Rain water harvesting tank
Cold and how water plumbing and sanitary plumbing
Solar panel, lift

23. 4.0 Specifications for External, Internal, Finishes and Fittings
4.1 Schedule of External Finishes and Internal Finishes
Surface Finishes
1 External wall Cement plaster with weathershield paint,
one undercoat sealer and two finishing
coats paint
2 Internal wall Cement plaster with emulsion paint, one
undercoat sealer and two finishing coats
paint
3 External Ceiling Skim coat surface with emulsion paint, two
finishing coats paint
4 Internal Ceiling Skim coat surface with emulsion paint, two
finishing coats paint
5 Metal work & external railing Powder coated metal works and external
railing
6 RC roof Sikalastic 560 (High Standard System),
liquid applied, elastic, UV Resistant, Green
Label Certified Low VOC, Arcylic -
Polyurethane Hybrid Dipersions based
waterproofing membrane consist of a
primer coat, a body coat then follow by Sika
Reemat Standard reinforcement and finish
with another 2 coats laid to fall slab.
7 Rainwater downpipe Unplasticised PVC pipes and fittings to
BS:4514 with solvent welded joints
including short length, running joints and fix-
ing paper clip, brackets and hangers.

24. Residential Units
Location Floor Wall Skirting
1 Living area
and dining
area
600x600mm
medium grade
Homogenous tiles
Cement plaster
and paint
70mm height WPC
wall skirt
2 Kitchen 300x300mm
medium grade
Ceramic tiles
1500mm height
300x300mm
medium grade
Ceramic tiles
3 Bedroom 300x600mm
medium grade
Homogenous tiles
Cement plaster
and paint
70mm height WPC
wall skirt
4 Bathroom 300x300mm
medium grade
Ceramic tiles
1500mm height
300x300mm
medium grade
Ceramic tiles
5 Entrance,
foyer and
balcony
300x300mm
medium grade
Homogenous tiles
Cement plaster
and paint
70mm height WPC
wall skirt
6 Foyer 300x300mm
medium grade
Ceramic tiles
Cement plaster
and paint
70mm height WPC
wall skirt

25. Facilities Units
Location Floor Wall Skirt
1 Gym and multi-
purpose hall
600x600mm
medium grade
Ceramic tiles
Cement plaster
and paint
70mm height
WPC wall skirt
2 Management
office, laundry
and kiosk
600x600mm high
grade
Homogenous tiles
Cement plaster
and paint
70mm height
WPC wall skirt
3 Toilet and
changing area
300x300mm
medium grade
Homogenous tiles
Full height
300x300mm
medium grade
Homogenous tiles
4 Café 300x600mm high
grade
Homogenous tiles
Cement plaster
and paint
70mm height
WPC wall skirt
5 Surau 300x300mm
medium grade
Homogenous tiles
Cement plaster
and paint
70mm height
WPC wall skirt
6 Skate and
bicycle
Cement render
7 Guard house 300x300mm
medium grade
Homogenous tiles
Cement plaster
and paint
70mm height
WPC wall skirt
8 Refuse
chamber
300x300mm low
grade Ceramic
tiles
Full height
300x300mm low
grade Ceramic
tiles
9 Mailroom, shop,
tadika and
taska
300x300mm
medium grade
Homogenous tiles
Cement plaster
and paint
70mm height
WPC wall skirt
10 Lounge 600x600mm high
grade
Homogenous tiles
Cement plaster
and paint
11 Electrical sub-
division office
Cement render Cement plaster
and paint fire
rated wall.

26. 4.2 Schedule of Sanitaryware
Fittings Specification
1 Claytan Neptune washdown close couple pan. WC
4515 C/W LC 3025D Bibo. 6/3 Liters, 4.5/3 Liters.
BO/S Trap rough-in: 175mm
Location: Residential unit bathroom and facility
toilet.
2 Claytan Taurus teen above counter square basin.
WBFC 1126AC. L400x W500x H168
Location: Residential unit bathroom.
3 Claytan Console semi recess basin. WB1504SR.
ø435x H150
Location: Facility toilet.
4 Claytan Long Bottes wall hung urinal UR5601.
Urinal with integral trap with top/ back inlet. L370x
W325x H700
Location: Facility toilet.
5 Novatec Paper holder NVB31707
Location: Residential unit bathroom and facility
toilet.
6 Novatec Floor trap FT6304. 6” s/s floor grating
Location: Residential unit bathroom and facility
toilet.

27. 7 Novatec Bidet AV303 cp angle valve
Location: Residential unit bathroom and facility
toilet.
8 Sericite A70005 ABS Chrome handspray bidet c/w
1.2m flexible hose & AB wall bracket
Location: Residential unit bathroom and facility
toilet.
9 Novatec Shower post OM1006 brass rain shower
Location: Residential unit bathroom and facility
toilet.
10 Novatec Pillar sink tap F5-1171
Location: Residential unit kitchen.
11 Novatec Basin Mixer OC10028
Location: Residential unit bathroom and facility
toilet.

28. 4.3 Schedule of Ironmongeries
Fittings Specification
1 StGuchi SGLM-4550/0911 and St-Guchi ML 182
Twin Hook Mortice Lock with StGuchi double keyed
60mm profile cylinder
Location: All residential unit entrance.
2 Syngress privacy Cylindrical Knobset 7302-SS-
PRIVACY
Location: All bathroom and toilet entrance
3 Syngress Cylindrical Knobset 7301-SS-ENTRY
Location: All bedroom entrance
4 St Guchi Glassdoor pull handle SGPH113
St Guchi SGPF200 (upper hinge), SGPF100 (lower
hinge), SGPF300 (lock) and SGPF400 (connection
joint)
Location: All glass doors at facility and ground level.
5 OuXinDiLong 10 holes heavy duty door hinge
Location: All timber doors
6 Fuda AL1032 sliding door lock
Location: All sliding doors

29. 7 Fuda casement handle 1099L-R
Location: All casement windows
Doors and windows Schedule
Door type Specification
1 Glass Door 1500x2100mm Single swing and double swing
frameless glass door,
Location: Main entrance door
2 Entrance door 1200x2100mm solid timber panel door with one
layer under coat paint and two layer gloss enamel
paint door panel finishing. 38mm thk PC aluminium
door frame to manuf’s detail
Location: Residential entrance door
3 Bedroom and facilities
door
900x2100mm high single leaf honeycomb timber
panel door with one layer under coat paint and one
layer gloss enamel paint door panel finishing.
4 Fire door One hour fire rated timber door with lockset, hinges,
heavy duty door close, self-closing accessories,
panic push bar at one side, 200mm wide stainless
steel plate and fire strap plate to fire department
approval.
5 Toilet doors 750x2100mm high single leaf honeycomb timber
panel door with one layer under coat paint and one
layer gloss enamel paint door panel finishing.
6 Door frame PC aluminium door frame to manuf’s detail
7 Window frame PC aluminium window frame to manuf’s detail

30. 5.0 Schedule of Accommodation
Land
Acquisition cost
Area (acre) Area (sqft) Selling Price
(RM/sqft)
Total (RM)
1 Land cost 3.68 160,418.49 280.00 44,917,177.20
2 Legal charges (1% of land cost) 449,171.77
Total Land
Acquisition
45,366,348.97
Gross Development Value (GDV) calculation
Gross Development
Value (GDV)
No. of
units
unit NFA
(sqft)
Selling
Price
(RM/sqft)
Unit price
(RM)
Total (RM)
Residential
Type A 307 810.09 500.00 405,045.00 124,348,815.00
Type A1 27 945.50 500.00 472,750.00 12,764,250.00
Type A2 23 993.29 500.00 496,645.00 11,422,835.00
Type A3 48 847.44 500.00 423,720.00 20,338,560.00
Type A4 2 851.64 500.00 425,820.00 851,640.00
Type B 511 901.91 500.00 450,955.00 230,438,005.00
Type B1 54 994.26 500.00 497,130.00 26,845,020.00
Type B2 54 966.49 500.00 483,245.00 26,095,230.00
Type B3 25 965.95 500.00 482,975.00 12,074,375.00
Type B4 2 994.26 500.00 497,130.00 994,260.00
Type B5 2 1,026.55 500.00 513,275.00 1,026,550.00
Total GDV 467,199,540.00

31. Total Construction Cost (TCC) calculation
Total Construction
Cost (TCC)
No.
of
unit
unit NFA
(sqft)
Building
Constructio
n Cost
(RM/sqft)
TCC/unit
(RM)
Total (RM)
Residential
Type A 307 810.09 150.00 121,513.50 37,304,644.50
Type A1 27 945.50 150.00 141,825.00 3,829,275.00
Type A2 23 993.29 150.00 148,993.50 3,426,850.50
Type A3 48 847.44 150.00 127,116.00 6,101,568.00
Type A4 2 851.64 150.00 127,746.00 255,492.00
Type B 511 901.91 150.00 135,286.50 69,131,401.50
Type B1 54 994.26 150.00 149,139.00 8,053,506.00
Type B2 54 966.49 150.00 144,973.50 7,828,569.00
Type B3 25 965.95 150.00 144,892.50 3,622,312.50
Type B4 2 994.26 150.00 149,139.00 298,278.00
Type B5 2 1,026.55 150.00 153,982.50 307,965.00
Facilities No.
of
unit
Area (sqft) Building
Constructio
n Cost
(RM/sqft)
Total (RM)
Gym 1 3,961.12 150.00 594,168.00
Multipurpose hall 1 3,961.12 150.00 594,168.00
Management office 1 898.89 150.00 134,833.50
Toilet & changing 1 3,470.07 120.00 416,408.40
Laundry 1 645.83 150.00 96,874.50
Kiosk 1 839.58 150.00 125,937.00
Surau 1 3,336.81 150.00 500,521.50
Café 1 3,100.00 150.00 465,000.00
Pool 1 9,082.58 120.00 1,089,909.60
Skate and bicycle 1 372.10 100.00 37,210.00
Mail room 1 1,369.17 100.00 136,917.00
Lounge 1 4,621.80 120.00 554,616.00
Tadika & Taska 1 2,084.11 120.00 250,093.20
Electrical sub-
division room
1 7,026.14 100.00 702,614.00
Shop 1 299.02 120.00 35,882.40
Guard house 1 445.19 120.00 53,422.80
Refuse Chamber 1 1,213.31 100.00 121,331.00
Roof 47,051.59 70.00 3,293,611.30
Elevated parking
Parking
740,435.76 70.00 51,830,503.20
Basement parking 288,530.21 100.00 28,853,021.00
Substructure 144,265.11 10.00 1,442,651.10

32. Infrastructure cost
(c&s, m&e and
landscape)
1,000,000.00
Sub-total
TCC
232,489,555.50
Preliminary (5% of
sub-tcc) 11,624,477.78
Contingency (4%
of sub-tcc) 9,299,582.22
Total TCC 253,413,615.50
Gross Development Cost (GDC) calculation
Gross
Development
Cost
Descriptions Total cost (RM)
Land Acquisition
cost
45,366,348.97
Total TCC 253,413,615.50
Professional
fees
8% of TCC 20,273,089.24
Pre-
Development
cost
Sub-division, survey fees,
qualified title, strata title, etc.
RM50/unit 26,400.00
Statutory contribution 2% of TCC 5,068,272.31
Preliminary expenses 5% of TCC 12,670,680.77
Project
management &
supervision
5% of TCC 12,670,680.77
Sales and
marketing
2% of GDV 9,343,990.80
Contingency 5% of TCC 12,670,680.77
Total GDC
(RM)
371,503,759.14
Gross Development Profit (GDP) calculation
GDP= GDV - GDC RM 95,695,780.86
Return of Investment, ROI. (GDP/GDV) x 100% 20.48%
Summary
Total GDV = RM 467,199,540.00
Total TCC = RM 253,413,615.50
Total GDC = RM 371,503,759.14
Total GDP = RM 95,695,780.86
ROI = 20.48%

33. 7.0 Conclusion
The return of investment is estimated to be 20.48% which considered as good profit
for the client as long as the profit margin more than 20%.
The overview of timeframe for the entire project in gantt chart as guideline for client
budget estimation, project duration and stages check. The duration of the project
from start to end are estimated to be within 294 weeks equivalent to around 67 to 68
months. The specification of buildings are categorized for further understanding and
to have an overview of price range and quality of specifications.
This report stimulates real life situation when an architect is appointed by a client to
have understanding the earlier schematic phase including cost calculation, project
programming charts and proposed finishes.