38
R E P O R T G R E E N T E C H SELASAR NIAGA QUALITY LIVING OF TOMORROW TODAY 0 3 2 1 MDRXA+SESI SENI

Greentech Report '13

Embed Size (px)

DESCRIPTION

A report for Greentech 2013, a competition which collects researchers and builders alike which aims at finding solutions for tomorrows sustainable living. Selasar Niaga aims at providing business leverage to medium and low income families by providing flexible space solutions to encourage them to become entrepreneurs, within the confines of their own home. Selasar Niaga housing is a joint collaboration project between MDRXA and Sesi Seni Collective. All rights reserved.

Citation preview

Page 1: Greentech Report '13

GREENTECH ‘13

1

REPORT

GREENTECH

S E L A S A RN I A G A

QUALITYLIVINGOF TOMORROWTODAY

03

21

MDRXA+SESI SENI

Page 2: Greentech Report '13

SELASAR NIAGA

2MDRXA + SESI SENI

SELASARNIAGA

Page 3: Greentech Report '13

GREENTECH ‘13

3

Page 4: Greentech Report '13

SELASAR NIAGA

4MDRXA + SESI SENI

CONTENTS

INTERDISCIPLINARY TEAM

PROPOSED SITE

SITE & SITE PLAN

DESIGN RATIONALE/IDEA DESIGN GENERATOR BUSSINESS FLEXIBILITY ENTREPERNEURIAL OPPORTUNITIES DESIGN FLEXIBILITY/POSSIBILITIES

MACRO/MICRO relationships

DIRECTORY DIAGRAMS

TYPICAL FLOOR PLAN / UNIT FLOOR PLAN

NEIGHBOURHOOD RELATIONSHIPS

CONSTRUCTION IBS COMPONENTS & MATERIALS

SECTIONAL PERSPECTIVE

GREEN BUILDING GUIDES TABULATION and COMPLIANCE

THERMAL COMFORT ANALYSIS OTTV

ELEVATION DRAWINGS

COSTING TABULATION

SUSTAINABLE INTERIOR DESIGN

REFERENCES

05

07

08

09101112

13

14

15

16

17

18

20 - 2526 - 27

2829

30 - 31

32 - 33

34 - 35

37

Page 5: Greentech Report '13

GREENTECH ‘13

5

INTERDISCIPLINARY TEAMQhawarizmi Norhisham is currently pursuing his Masters in Archi-tecture at UiTM Shah Alam. Since 2010, he is vigorously active in participating in both national and international architectural competitions. He founded a group which promotes an alternative wave of design and research in experimental ideas.

Muhammad Shamin Sahrum has been a wan-dering nomad for the most part of his architectural years, including workshops in AEDES Berlin (Germany) as well as University Technology Sydney (UTS, AUS) . He is a strong believer that architec-tural practice must be tied back to edu-cation and that collaborations between various creative fields enriches the architectural process and experience.

Yasmin Rahman is in her fourth semester of the Master in Archi-tecture (UiTM) program. She con-sistently questions the notion of experimental ideas in archi-tecture and processes of archi-tecture through a jint website, MDRXA.

Haikal Mansor dwells in the field of Zoology and Marine Biology, aside from his architectural background, for the most part of his life he has been very much into animal and wildlife conser-vation.

Norhafiza Roslan is currently undertaking her Masters in Pe-troleum Chemistry in UiTM Shah Alam with extensive background in Applied Sciences. Her work as a researcher is vital in providing real world data for the team.

Page 6: Greentech Report '13

SELASAR NIAGA

6MDRXA + SESI SENI

MICRO CLIMATIC STUDIES

Page 7: Greentech Report '13

GREENTECH ‘13

7

PROPOSED SITE

Jalan Pantai Dalam,59200 Kuala Lumpur, Federal Territory of Kuala Lumpur

Pantai Dalam is a perfect watershed between two groups of urban Malays: the affluent and the working class. The former live mainly in gleaming, whitewashed con-dominiums like the Andalusia Condominium in Pantai Hillpark, or in luxury bungalows in Kampung Pantai and Pantai Halt.

For the working class, the luxury apartments located further uphill are perhaps symbols of what one can aspire to. Most of them live in the low-cost apart-ments.

Page 8: Greentech Report '13

SELASAR NIAGA

8MDRXA + SESI SENI

THE SITE

SITE PLAN

Page 9: Greentech Report '13

GREENTECH ‘13

9

DESIGN RATIONALE: IDEA

“Berniagalah kamu kerana sembilan persepuluh punca

rezeki adalah di dalam perniagaan.”

Hadith ini diriwayatkan oleh Nuaim bin Abdul Rahman

Ihya’ ulumuddin

Whenever we think of urban housing, the images of dilapidated dwell-ings pops up. A place associated more with improvishment and economic in-equality than with happiness and laughter. What if it were possible to create a new typology of social housing that could give its residents the leverage of creating economic opportunities ? Say a flexible dwelling within the confines and budget of social housing, but with the added function of enlarging a space as needed.

This much needed space would become the catalyst for residents to be-come their own entrepreneur and set up their own SME (Small Medium En-terprise) bussinesses. This economic empowerment would give the residents the chance for them to gain additional income such as through tuitions, sew-ing and so on. By encouraging local bussiness initiatives among the residents in the neighbourhood, it is hoped that a sharing of local skills and expertise would occur that enables the local economy to further grow and prosper. All through the residents own initiative.

Page 10: Greentech Report '13

SELASAR NIAGA

10MDRXA + SESI SENI

DESIGN RATIONALE: We realise that within the society, the increase in liv-ing costs means that more and more families work multiple jobs to earn more. One of the main intentions when designing the homes for Selasar Niaga is the option of flexibility, namely bussiness flexibility. Medium income families have the option of enlarging the space of the house by means of moving parti-tions. Inside these ‘moving walls’ are built in furniture such as beds and side tables, customised according to the needs of the residents.

BUSSINESSFLEXIBIITY

Movable walls with built in furniture and appliances, built according to the residents desires. Encouraging transformation of spaces into ones for bussiness opportuni-ties.

Page 11: Greentech Report '13

GREENTECH ‘13

11

BUSSINESSFLEXIBIITY DESIGN RATIONALE: IDEA

ENTREPRENEURIAL OPPORTUNITIES

Much of what constitutes our culture involves interaction with the society. Events such as the celebration of a newborn, our myriad of cultual celebrations celebrated yearly means that at all times we are in a constant flux of receiving people vis-iting our homes. Within the confines of social housing we al-low for the creation of such space. Showed above is of a unit dwelling changed to accomodate an Al Quran recital class or turned into a jemaah pray area. An acknowledgement of our cul-ture and its rich tradition

Page 12: Greentech Report '13

SELASAR NIAGA

12MDRXA + SESI SENI

DESIGN RATIONALE: IDEA

DESIGN FLEXIBILITY/POSSIBILITIES

Page 13: Greentech Report '13

GREENTECH ‘13

13

MICRO/MACRO

Selasar Niaga focuses on the rela-tionship of the individual and its surroundings. The real value of a housing program is its ability to connect residents at a macro and micro scale.

From neighbours to the com-munity. Selasar Niaga would act as its own self inititated village, with its own economic activity.

Selasar Niaga is a rein-terpretation and re-adaptation of climatic aspects of the Malay Kampung House taken into vertical scale.

RELATIONSHIPS

Page 14: Greentech Report '13

SELASAR NIAGA

14MDRXA + SESI SENI

DIRECTORY DIAGRAMS

Page 15: Greentech Report '13

GREENTECH ‘13

15

TYPICAL FLOOR PLAN

UNIT FLOOR PLANOn every level are Laundry Pods lo-cated on corridors for safe and hy-genic drying of clothes. This pod is able to be securely closed and re-duces the need of clothes lines that is a frequent view in urban housing today.

Page 16: Greentech Report '13

SELASAR NIAGA

16MDRXA + SESI SENI

UNIT

REL

ATIO

NSH

IPS

Axonometric section of floors indi-

cating the relationship between un-

tis and also the GBI incorporation

into the overall design of Selasar

Niaga

Page 17: Greentech Report '13

GREENTECH ‘13

17

Page 18: Greentech Report '13

SELASAR NIAGA

18MDRXA + SESI SENI

CUT AWAYSECTIONAL PERSPECTIVE

Page 19: Greentech Report '13

GREENTECH ‘13

19

Page 20: Greentech Report '13

SELASAR NIAGA

20MDRXA + SESI SENI

GREEN BUILDING GUIDE

Photovoltaic is the direct conver-sion of light into electricity at the atomic level.Semiconductor ma-terial, typically silicon, is used in thin wafers or ribbons in most commercially available cells.Cuts down on a large portion of the electricity you have to use off the power grid, save some money and help the environment in the process.

T5 BULB

APPLICABLE GBI CREDITS

RNC

APPLICABLE GBI CREDITS

RNC

APPLICABLE GBI CREDITS

RNC

The 4-foot T5 has an initial rat-ed light output of 2,900 lumens, This means that savings on instal-lation and long-term maintenance. In addition, the T5 lamp is ideal for low-profile fixtures like cove lighting and display cases. The T5 fluorescent is an efficient alter-native to lighting up any interior or exterior space. It is a verymoney-saving and space-saving ma-terial ideal for industrial appli-cations.

LEDs, or light-emitting diodes, are a form of solid-state light-ing that is extremely efficient and long-lasting. LEDs consist of small capsules or lenses in which tiny chips are placed on heat-conducting material. In addition, since they contain no glass compo-nents, they are not vulnerable to vibration or breakage like conven-tional bulbs.

ENERGY EFFICIENCY

INDOORENV. QUALITY

SUSTAINABLESITE PLANNING

INDOORENV. QUALITY

INNOVATION

WATER EFFICIENCY

MR4MR5

MR4MR5

MR4

EN

ER

GY

EF

FIC

IEN

CY

1.0

LED LIGHTS

PHOTOVOLTIC PANELS

Page 21: Greentech Report '13

GREENTECH ‘13

21

All the components in AriteQ Strip Ceiling are made from 100% locally manufactured material - Re-ducing environmental impact due to transportation.Reusable & Recyclable - Re-ducing raw material con-sumption and GHG emissions.

Ceiling Queen Energy Board uses bio technology from Japan and Korea that can generate and emit negative ions and far infrared rays using natural radiation materials, i.e. Tourmaline and Sili-cate minerals

AJIYA ARITEQ CEILING

CEILING QUEEN ENERGY BOARD

APPLICABLE GBI CREDITS

RNC

APPLICABLE GBI CREDITS

RNC

Dulux Trade Eco-Guard Exte-rior Plus is a 100% acrylic based, low VOC (Volatile Organic Compound), energy saving exterior emulsion paint Singapore GreenLabel and Sirim Eco-Lable accred-itations.

DULUX TRADE ECO-GUARD EXTERIOR PLUS

APPLICABLE GBI CREDITS

RNC

UAC’s fibre cement boards are environment-friendly products.The raw materials are resourced from managed resources and manufactured according to ISO 9001:2008 quality management system.

FIBRE CEMENT BOARDS

APPLICABLE GBI CREDITS

RNC

IND

OO

R E

NV

IRO

NM

EN

TAL

QU

ALI

TY2

.0

EQ5MR4

EE1EE3EQ5EQ6MR4

EE1EE3

MR4MR5

Page 22: Greentech Report '13

SELASAR NIAGA

22MDRXA + SESI SENI

A bio-swale is a shallow depression created in the earth to accept and convey storm water runoff. A bio-swale uses natural means, including vegetation and soil, to treat storm water by filtering out contami-nants being conveyed in the water.

Industrialised Building Systems (IBS) is also known as the complete assembly construction, a construc-tion system where compo-nents are manufactured at factories on or off site, transported and then assem-bled into a structure with minimum work.

BIO SWALE

APPLICABLE GBI CREDITS

RNC

APPLICABLE GBI CREDITS

RNC

Dulux Roofshield is a highly durable 100% acrylic based emulsion with smooth and mid sheen finishing. Its Keep Cool heat-reflec-tive technology, which was tested by BSD (Building System & Diagnostic Pte Ltd), is capable of reduc-ing surface temperature by up to 5O degree celcius.

DULUX ROOFSHIELD

APPLICABLE GBI CREDITS

RNC

SU

STA

INA

BLE

SIT

E P

LAN

NIN

G3

.0

IBS

EE1EE3

EE1EE3

EE1EE3

Page 23: Greentech Report '13

GREENTECH ‘13

23

EXXOMAS BIOBRICK is an in-novative product evolved from all the shortcomings of clay brick. We trans-formed industrial waste that is geherated by an in-dustrial waste - generator dust particles, to become our innovative, recycled content, energy efficient masonry unit

Is manufactured with the benign polymer polyethylene without the use of formal-dehyde. As such, the prod-ucts are able to provide energy efficiency without creating human health risks associated with airborne fibres or VOC emissions.

EXXOMAS BIOBRICK

APPLICABLE GBI CREDITS

RNC

APPLICABLE GBI CREDITS

RNC

ROXUL products are able to minimise the heat pen-etrating into buildings thereby reducing the en-ergy required for cooling. This in turn contributes to reduction in carbon emis-sions as less energy will be consumed and the amount of fossil fuels burned can also be reduced.

ROXUL STONE WOOL INSULATION

APPLICABLE GBI CREDITS

RNC

Specially custom made sun-shade system to minimise discomfort from glare of natural light - Optimising daylight glare control.All the components in AriteQ Sunshade are made from 100% locally manufac-tured material.

AJIYA ARITEQ SUNSHADE

APPLICABLE GBI CREDITS

RNC

All the components are made from 100% locally manufac-tured material i.e ZIN-CALUME steel - Reducing environmentalimpact due to transportation. Reusable & Recyclable - Reducing raw material consumption and GHG emissions.

AJIYA METAL DOOR & WINDOW FRAME

APPLICABLE GBI CREDITS

RNC

MA

TER

IALS

& R

ES

OU

RC

ES

4.0

TERREAL COOLMAX

EE1EE3MR4MR5

EE1EE3

EE1EE3

EE1EE3MR4

MR4

Page 24: Greentech Report '13

SELASAR NIAGA

24MDRXA + SESI SENI

The roof drainage system is designed in an efficient way to minimise water leak-age and overflow thereby reducing maintenance relat-ed issues.The rainwater is caught and channelthrough the gutter system to a rain storage tank.

GROHE is known for its impeccable quality, inno-vation and craftsmanship. GROHE Veris Series products build on those core attrib-utes by integrating water-saving technology. There are no special parts to order or install.

RAINNE & RAINTECH

GROHE VERIS SERIES

APPLICABLE GBI CREDITS

RNC

APPLICABLE GBI CREDITS

RNC

COTTO ECO: Quality products under “SCG ECO VALUE” la-bel. Innovative, environ-mentally-firendly products.Water efficiency includes minimising demands on water supply in landscaping, for toilet and urinal use, and reducing overall water con-sumption in the building.

COTTO SANITARY WARE

APPLICABLE GBI CREDITS

RNC

Dual flush toilets han-dle solid and liquid waste differently from standard American style toilets, giving the user a choice of flushes. A dual-flush toi-let is a variation of the flush toilet that uses two buttons or handles to flush different levels of water.

APPLICABLE GBI CREDITS

RNC

Aerating tap water by mixes air into the water stream. This maintains steady pres-sure so the flow has an even, full spray. Install-ing low-flow shower heads and faucet aerators is the most effective water con-servation savings you can do for your home.

AERATOR WATER TAP

APPLICABLE GBI CREDITS

RNC

WA

TER

EF

FIC

IEN

CY

5.0

WE4

WE4

WE1WE3

DUAL FLUSH WATER CLOSET

WE1WE3

WE4

Page 25: Greentech Report '13

GREENTECH ‘13

25

Compostech recycles food waste into organic compost and reduces the organic waste volume by 30%. The end result of the compost-ing process is dry and powdery and food waste is converted into an organic feed which can also be used in landscaping to enrich plants.

Reflecting up to 70% of the sun’s energy and reducing cooling costs by up to 20%, a cool metal roof made from COLORCOIL high preformance pre-painted steel, includ-ing those made from dark colors can conserve energy and meet the GBI and Star Energy requirements.

COMPOSTECH

APPLICABLE GBI CREDITS

RNC

APPLICABLE GBI CREDITS

RNC

A wind turbine is a de-vice that converts kinetic energy from the wind into mechanical energy, the me-chanical energy is used to produce electricity (wind generator or wind charger). A large grid-connected ar-rays of turbines are becom-ing an increasingly large source of commercial elec-tric power.

WIND TURBINE

APPLICABLE GBI CREDITS

NRNC

NREB

INC

IEB

RNC

Hydrogen gas is thought to be the ideal fuel for a world in which air pollution has been alleviated, global warm-ing has been arrested, and the environment has been protected in an economically sustainable manner Green al-gae are photosynthetic mi-croorganisms capable of using protons as a reluctant and producing molecular hydrogen.

HYDROGEN ALGAE

APPLICABLE GBI CREDITS

NRNC

NREB

INC

IEB

RNC

Communication is an essen-tial factor that our world spins around and the In-ternet is the single most important tool that has made the present high speed of communication possi-ble. This key element thus brings us to the benefits of high speed Internet ac-cess.

HIGH SPEED INTERNET

APPLICABLE GBI CREDITS

NRNC

NREB

INC

IEB

RNC

INN

OV

ATI

ON

6.0

MR1,IN1

COLORCOIL HIGH PERFORMANCE PRE-PAINTED STEEL

EE1,EE3,MR4

MR1,IN1

EE1,EE3,MR4

MR1,IN1

Page 26: Greentech Report '13

SELASAR NIAGA

26MDRXA + SESI SENI

Page 27: Greentech Report '13

GREENTECH ‘13

27

Page 28: Greentech Report '13

SELASAR NIAGA

28MDRXA + SESI SENI

POST ANALYSISTHERMAL COMFORT ANALYSIS

ANNUAL SUN PATH SHADOW ANALYSIS

THERMAL COMFORT ANALYSIS: Readings taken on ground level

THERMAL COMFORT ANALYSIS: Readings taken vertically throughbuilding

USING ECOTECT ANALYSIS

Page 29: Greentech Report '13

GREENTECH ‘13

29

OTTV

The solar heat gain through building envelope constitutes a substantial share of cooling load in an airconditionedbuilding. In non air-conditioned buildings, the solar heat gain causes thermal discomfort. To minimise solar heat gain into a building is, therefore, the first and foremost consideration in the design of an energy efficient building.

A design criterion for building envelope known as the overall thermal transfer value (OTTV) has been adopted.

CONCEPT OF OTTV

35

Overall Thermal Transfer Value 1 2 3 4 SumSolar correction factor 3 CF 1.15 0.85 1.14 0.83Groos exterior area m² Aoi 93 157 97 211 558Window area m² Awi 25 59 53 113 250Solar absorptivity, wall 0.25 0.65 0.25 0.25Transmittance, wall W/m²K Uwi 2.43 2.43 2.43 2.43Transmittance, window (double glaze) W/m²K Uf 2.93 2.93 2.93 2.93Window to gross WWRi 0.27 0.38 0.55 0.54Shading coefficient of glass SC1i 0.45 0.45 0.45 0.45Shading coefficient of shading SC2i 0.5 0.66 0.5 0.66Overall Thermal Transfre Value OTTVi 26.7 43.8 42.1 40.4 153.0

Aoi x OTTVi 2,483 6,883 4,080 8,528 21,974The OTTV of the building envelope OTTV= 39.4

not exceeding 50

OTTVi = 15 x a x (1 – WWR) Uw + 6 (WWR) Uf + (194 x CF x WWR x SC)

CALCULATION OF OTTV

CONCEPT OF OTTVThe solar heat gain through building envelope constitutes a substantial share of cooling load in an air-conditioned building. In non air-conditioned buildings, the solar heat gain causes thermal discomfort. To minimise solar heat gain into a building is, therefore, the first and foremost consideration in the design of an energy efficient building.

A design criterion for building envelope known as the overall thermal transfer value (OTTV) has been adopted.

OTTV

Page 30: Greentech Report '13

SELASAR NIAGA

30MDRXA + SESI SENI

ELEVATION DRAWINGS

Page 31: Greentech Report '13

GREENTECH ‘13

31

Page 32: Greentech Report '13

SELASAR NIAGA

32MDRXA + SESI SENI

COST

BREAKDOWN OF PRELIMINARY COST ESTIMATE1 PILING/SPECIAL FOUNDATION Unit Rate Qty Amount(RM)

A. Lot 48008 SF 15.00 634,400 9,516,000.00 Total item 1 - Piling/Special Foundation Works 9,516,000.00

2 BUILDING WORK Notes Unit GFA (SF) Cost/SF Sub-Amount(RM) Amount(RM)A. RESIDENTIAL TOWER

i) Residential Unit SF 584,000 95.00 55,480,000.00

ii) Circulation/Plaza SF 16,000 80.00 1,280,000.00 iii) Vertical Garden SF 2,000 300.00 600,000.00 iv) Parking Podium SF 8,000 90.00 720,000.00 58,080,000.00

B. RETAIL BLOCK

i) Retail Pin SF 20000 200.00 4,000,000.00

ii) Ground Floor Retail SF 4,400 125.00 550,000.00 4,550,000.00 634,400

Total item 2 - Building Works 62,630,000.00 3 MECHANICAL & ELECTRICAL WORKS Unit Rate Qty Sub-Amount(RM) Amount(RM)

A. Mechanical Services % 10.00 62,630,000 6,263,000.00 B. Lift Installation No 100,000.00 6 475,000.00 C. Electrical Services % 12.00 62,630,000 7,515,600.00 14,253,600.00

Total item 3 - Mechanical & Electrical Works 14,253,600.00 4 INFRASTRUCTURE WORKS Unit Rate Qty Amount(RM)

A. Site Clearing/Demolishing works Acre 30,000.00 4.00 120,000.00 B. Earthworks M3 40.00 10,000 400,000.00 C. Road and Drainage Acre 400,000.00 4.00 1,600,000.00 D. General turfing & landscaping Acre 30,000.00 1.00 30,000.00 E. Landscape plaza Acre 250,000.00 0.50 125,000.00 F. Ancillary Building LS 1,000,000.00 G. M&E Services LS 2,000,000.00

Total item 4 - Infrastructure Works 5,275,000.00

5 SUB-TOTAL OF WORKS (Total item 1 to 5) 91,674,600.00 6 PRELIMINARIES (5% of item 6) 4,583,730.00

GFA (SF) GDC/GFA(SF)

634,400 151.73

8 PROFESSIONAL FEES, SUPERVISION & MANAGEMENT OVERHEADA. Main Professional Fees (7% of Item 7)

i) Architect 3,369,041.55 ii) Civil & Structural Engineer 1,684,520.78 iii) Quantity Surveyor 962,583.30 iv) Mechanical & Electrical Engineer 721,937.48 6,738,083.10

B. Sub-Professional Feesi) Town Planner 75,000.00

ii) Landscape Architect 15,500.00

iii) TIA Consultant, Geotechnical & Security Consultant 150,000.00 240,500.00 C. Service Tax (6% of Item 8A & B) 418,714.99

7 TOTAL CONSTRUCTION COST (Brought Forward)

GROSS DEVELOPMENT COST

7 96,258,330.00 TOTAL CONSTRUCTION COST ( Total item 5 & 6)

96,258,330.00

Page 33: Greentech Report '13

GREENTECH ‘13

33

D. Reimbursable Cost (5% of Item 8A & B) 348,929.16 E. Site Supervision (0.75% of Item 7) 721,937.48 F. Management Overheads (1% of Item 7) 962,583.30

Total item 9 - Professional Fees, Supervision & Management Overhead 9,430,748.02 9 MISCELLANEOUS

A. Land Surveying Works Acre 3.11 5,000.00 15,550.00 B. Soil Investigation 100,000.00 C. Individual Titles Unit 1.00 450.00 450.00 E. Quit Rent (3 years) SF 135,471.6 0.10 for 3 years 13,547.16

F. Legal Fees (0.5% of GDV)

G. Sales and Marketing Expenses (0.5% of GDV)J. Contribution/Processing Fees

i) Planning Permission & Building Plan Fees 75,000.00 ii) Development Charges 50,000.00 iii) ISF 100,000.00 iv) Sewerage plan & Connection (1% of GDV)v) Contribution to Local Authority 150,000.00 375,000.00

Total item 10 - Miscellaneous 504,547.16

11 FINANCINGA. Financing During Construction (Bridging Loan) 2,123,872.50

8% per annum on 25% Total Construction CostTotal item 11 - Financing 2,123,872.50

TOTAL DEVELOPMENT COST GFA (SF) GDC/GFA(SF)

(carried to Viability Statement) 634,400.00 170.74

BREAKDOWN OF REVENUE (BASED ON OUTRIGHT SALES)13 REVENUE Qty Unit Area (SF) Rate (RM) Amount (RM) Amount(RM)

A. RESIDENTIAL TOWERi) Residential Unit SF 584,000 200.00 116,800,000.00 ii) Circulation/Plaza SF 16,000 150.00 2,400,000.00 iii) Vertical Garden SF 2,000 300.00 600,000.00 iv) Parking Podium SF 8,000 100.00 800,000.00 120,600,000.00

B. RETAIL BLOCKi) Retail Pin SF 20000 600.00 12,000,000.00 14,640,000.00 i) Ground Floor Retail SF 4,400 600.00 2,640,000.00

TOTAL DEVELOPMENT VALUE NFA (M2) GSV/NFA (M2)

(carried to Viability Statement) 634,400.00 213.18

House Units are sold at RM200,000 per unit. Taking the inflation in price due to theproject completion projecting in 2016.

Ref Description Amount(RM)

A GROSS DEVELOPMENT VALUE 135,240,000.00

VIABILITY STATEMENT

106,193,625.18 10

12

SUB-TOTAL DEVELOPMENT COST

135,240,000.00

GROSS DEVELOPMENT VALUE

14

108,317,497.68

B GROSS DEVELOPMENT COST 108,317,497.68

26,922,502.32 Percentage over GDV 19.91%

Percentage over GDC 24.86%C RETURN OF INVESTMENT

Page 34: Greentech Report '13

SELASAR NIAGA

34MDRXA + SESI SENI

SUSTAINABLEINTERIOR DESIGN

Page 35: Greentech Report '13

GREENTECH ‘13

35

Page 36: Greentech Report '13

SELASAR NIAGA

36MDRXA + SESI SENI

Page 37: Greentech Report '13

GREENTECH ‘13

37

REFERENCESJason Pomeroy (2011) Idea House Future Tropical LivingToday, ORO Editions

Monthly Rainfall Review, Malaysian Meteorological De-partment(MMD) retrieved from http://www.met.gov.my/index.php?option=com_content&task=view&id=31&Itemid=147 on 08/02/2012

Matti Tukiainen (2012) GAISMA, retrieved from http://www.gaisma.com/en/location/shah-alam.html on07/02/2012

Page 38: Greentech Report '13

SELASAR NIAGA

38MDRXA + SESI SENI

&