With Formula

PROPOSE
Type 1
End Unit
Intermediate
GFA 1
1,236
995
RMpsf
251
251
Type 2
Design Type
Corner/ End Premium
10,000
Car Park
20,000
20,000
A-30-1
A-30-2
380,000
311,000
A-29-1
A-29-2
378,000
309,000
A-28-1
A-28-2
376,000
307,000
A-27-1
A-27-3
374,000
305,000
A-26-1
A-26-2
372,000
303,000
A-25-1
A-25-2
370,000
301,000
A-24-1
A-24-2
368,000
299,000
A-23-1
A-23-2
366,000
297,000
A-22-1
A-22-2
364,000
295,000
A-21-1
A-21-2
362,000
293,000
A-20-1
A-20-2
360,000
291,000
A-19-1
A-19-2
358,000
289,000
A-18-1
A-18-2
Level 30
Price (RM)
Level 29
Price (RM)
Level 28
Price (RM)
Level 27
Price (RM)
Level 26
Price (RM)
Level 25
Price (RM)
Level 24
Price (RM)
Level 23
Price (RM)
Level 22
Price (RM)
Level 21
Price (RM)
Level 20
Price (RM)
Level 19
Price (RM)
Level 18
287,000
A-17-1
A-17-2
354,000
285,000
A-16-1
A-16-2
352,000
283,000
A-15-1
A-15-2
Price (RM)
350,000
281,000
Level 13A
A-14-1
A-14-2
Price (RM)
348,000
279,000
Level 13
A -13-1
A -13-2
Price (RM)
346,000
277,000
A-12-1
A-12-2
344,000
275,000
A-11-1
A-11-2
342,000
273,000
A-10-1
A-10-2
340,000
271,000
A-9-1
A-9-2
338,000
269,000
A-8-1
A-8-2
336,000
267,000
A-7-1
A-7-2
334,000
265,000
A-6-1
A-6-2
332,000
263,000
Level 17
Price (RM)
Level 16
Price (RM)
Level 15
Level 12
Price (RM)
Level 11
Price (RM)
Level 10
Price (RM)
Level 9
Price (RM)
Level 8
Price (RM)
Level 7
Price (RM)
Level 6
Price (RM)
Level 5
Price (RM)
L
I
FL
TI
LF
L
O
T
BI
F
BL
T
YO
B
L
B
O
Y
B
B
Y
356,000
Price (RM)
A-5-2
261,000
PROPOSED PRICES FOR CONDOMINIUM (BLOCK A)

C
C1
Intermediate
Intermediate
Corner
Corner
Intermediate
785
785
1,000
1,200
785
251
224
251
251
251
20,000
20,000
20,000
20,000
20,000
20,000
20,000
A-30-3
A-30-3A
A-30-5
A-30-6
A-30-7
260,000
260,000
332,000
381,000
260,000
A-29-3
A-29-3A
A-29-5
A-29-6
A-29-7
258,000
258,000
330,000
379,000
258,000
A-28-3
A-28-3A
A-28-5
A-28-6
A-28-7
256,000
256,000
328,000
377,000
256,000
A-27-3
A-27-3A
A-27-5
A-27-6
A-27-7
254,000
254,000
326,000
375,000
254,000
A-26-3
A-26-3A
A-26-5
A-26-6
A-26-7
252,000
252,000
324,000
373,000
252,000
A-25-3
A-25-3A
A-25-5
A-25-6
A-25-7
250,000
250,000
322,000
371,000
250,000
A-24-3
A-24-3A
A-24-5
A-24-6
A-24-7
248,000
248,000
320,000
369,000
248,000
A-23-3
A-23-3A
A-23-5
A-23-6
A-23-7
246,000
246,000
318,000
367,000
246,000
A-22-3
A-22-3A
A-22-5
A-22-6
A-22-7
244,000
244,000
316,000
365,000
244,000
A-21-3
A-21-3A
A-21-5
A-21-6
A-21-7
242,000
242,000
314,000
363,000
242,000
A-20-3
A-20-3A
A-20-5
A-20-6
A-20-7
240,000
240,000
312,000
361,000
240,000
A-19-3
A-19-3A
A-19-5
A-19-6
A-19-7
238,000
238,000
310,000
359,000
238,000
A-18-3
A-18-3A
A-18-5
A-18-6
A-18-7
308,000
357,000
236,000
A-17-3
A-17-3A
A-17-5
A-17-6
A-17-7
234,000
234,000
306,000
355,000
234,000
A-16-3
A-16-3A
A-16-5
A-16-6
A-16-7
232,000
232,000
304,000
353,000
232,000
A-15-3
B
L
B
O
Y
B
B
Y
A-15-3A
A-15-5
A-15-6
A-15-7
230,000
230,000
302,000
351,000
230,000
A-14-3
A-14-3A
A-14-5
A-14-6
A-14-7
228,000
228,000
300,000
349,000
228,000
A -13-3
A -13-3A
A -13-5
A -13-6
A -13-7
226,000
226,000
298,000
347,000
226,000
A-12-3
A-12-3A
A-12-5
A-12-6
A-12-7
224,000
224,000
296,000
345,000
224,000
A-11-3
A-11-3A
A-11-5
A-11-6
A-11-7
222,000
222,000
294,000
343,000
222,000
A-10-3
A-10-3A
A-10-5
A-10-6
A-10-7
220,000
220,000
292,000
341,000
220,000
A-9-3
A-9-3A
A-9-5
A-9-6
A-9-7
218,000
218,000
290,000
339,000
218,000
A-8-3
A-8-3A
A-8-5
A-8-6
A-8-7
216,000
216,000
288,000
337,000
216,000
A-7-3
A-7-3A
A-7-5
A-7-6
A-7-7
214,000
214,000
286,000
335,000
214,000
A-6-3
A-6-3A
A-6-5
A-6-6
A-6-7
212,000
212,000
284,000
333,000
212,000
A-5-3
A-5-3A
A-5-5
210,000
210,000
282,000
4th Floor Car Park
3rd Floor Car Park
2nd Floor Car Park
1st Floor Car Park
Ground Floor Car Park
V
O
I
D
236,000
I
F
L
T
O
236,000
A)
C1
B1
Intermediate
End Unit
785
995
251
251
10,000
20,000
20,000
A-30-8
A-30-9
260,000
321,000
A-29-8
A-29-9
258,000
319,000
A-28-8
A-28-9
256,000
317,000
A-27-8
A-27-9
254,000
315,000
A-26-8
A-26-9
252,000
313,000
A-25-8
A-25-9
250,000
311,000
A-24-8
A-24-9
248,000
309,000
A-23-8
A-23-9
246,000
307,000
A-22-8
A-22-9
244,000
305,000
A-21-8
A-21-9
242,000
303,000
A-20-8
A-20-9
240,000
301,000
A-19-8
A-19-9
238,000
299,000
A-18-8
A-18-9
2,765,000
2,000
2,747,000
2,000
2,729,000
2,000
2,711,000
2,000
2,693,000
2,000
2,675,000
2,000
2,657,000
2,000
2,639,000
2,000
2,621,000
2,000
2,603,000
2,000
2,585,000
2,000
2,567,000
2,000
297,000
A-17-8
A-17-9
234,000
295,000
A-16-8
A-16-9
232,000
293,000
230,000
A-15-9
291,000
A-14-8
A-14-9
228,000
289,000
2,549,000
2,000
2,531,000
2,000
2,513,000
2,000
S
LE
O
B
Y
A-15-8
S
T
VA
OI
R
I S
C
DT
A
/ A
L IS
E
I R
FC
TA
236,000
2,495,000
2,000
2,477,000
228,000
A -13-9
287,000
A-12-8
A-12-9
224,000
285,000
A-11-8
A-11-9
222,000
283,000
A-10-8
A-10-9
220,000
281,000
A-9-8
A-9-9
218,000
279,000
A-8-8
A-8-9
216,000
277,000
A-7-8
A-7-9
214,000
275,000
A-6-8
A-6-9
212,000
273,000
2,233,000 -224,000
2,441,000
2,000
2,423,000
2,000
2,405,000
2,000
2,387,000
2,000
2,369,000
2,000
2,351,000
2,000
2,333,000
212,000
963,000
64,462,000
BLOCK Item Type Block Type

A
A
A
A
A
A
A
B
B
B
B
B
B
B
B
1
2
3
4
5
6
7
1
2
3
4
5
5
6
7
A
B
B1
C
C1
D
E
A
B
B1
C
C1
C2
D
E
A_A
A_B
A_B1
A_C
A_C1
A_D
A_E
B_A
B_B
B_B1
B_C
B_C1
B_C2
B_D
B_E
Gross Floor Area

Unit
sqm
sqft
114.83
1,236 End Lot
92.44
995 Intermediate
92.44
995 End Lot
72.93
785 Intermediate
72.93
785 Intermediate
92.90
1,000 Corner
111.48
1,200 Corner
114.83
1,236 End Lot
92.44
995 Intermediate
92.44
995 End Lot
72.93
785 Intermediate
72.93
785 Intermediate
102.19
1,100 Intermediate
92.90
1,000 Corner
111.48
1,200 Corner
No Of Unit
25
26
25
51
50
26
25
25
49
51
24
26
1
26
26
SUMMARY ANALYSIS: LEGAL FEES (LEGAL/ STAMPING/ REGISTRATION/ ADJUDICATION) TO B
No.
PR1MA
Homes
Selling
Price
(RM)
Proposed Proposed Actual

Total Fees Total Fees Fees (RM)
(RM) D
(RM) D
E
Category
Actual
Legal
Fees (RM)
A
1
2
3
4
5
6
7
8
9
10
100,000
101k - 150k
151k - 200k
201k - 250k
251k - 300k
301k - 350k
351k - 400k
400k - 450k
450k - 500k
550k -600k
A
B
C
D
E
F
G
H
I
J
0
101,000
150,000
201,000
251,000
301,000
351,000
401,000
451,000
501,000
1,000
1,000
1,000
1,500
1,500
2,000
2,000
0
0
1,250
2,350
3,350
4,475
5,575
6,650
7,650
1,250
2,350
3,350
4,475
5,575
6,650
7,650
TION/ ADJUDICATION) TO BE INCURRED
Documentation Fees (RM)
Actual
Actual Esimated
Legal
Disburse Total Fees
Fees (RM)
ment
(RM)
A
(RM) B
A+B=C
1,250
1,500
1,850
2,200
2,550
2,900
3,250
500
500
500
500
500
500
500
1,750
2,000
2,350
2,700
3,050
3,400
3,750
0
0
0
Corner/
SPA Legal
Unit No Intermediat Design Type
Start Level
Fee
e
1
End Unit
A
F
5
2
Intermediate
Intermediate
3A
Intermediate
C1
Corner
Corner
Intermediate
Intermediate
C1
End Unit
B1
End Level
30
BLOCK NAME Car Park Floor

A
Separator
After Unit
Position
LIFT LOBBY
LIFT LOBBY
LIFT LOBBY
VOID
STAIRCASE
VOID/LIFT LOBY
STAIRCASE
Date:
No.
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
11/8/2016
Block
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
Level
5
5
5
5
5
5
5
5
5
6
6
6
6
6
6
6
6
6
7
7
7
7
7
7
7
7
7
8
8
8
8
8
8
8
8
8
9
9
9
9
9
9
9
Unit Corner/Intermediate
No
Design TypeGFA(sq.ft.)
Gross Selling Price(RM)
1
End Unit
A
1236
299112
2
Intermediate
B
995
240790
3
Intermediate
C
785
189970
3A
Intermediate
C1
785
189970
5
Corner
D
1000
242000
6
Corner
E
1200
290400
7
Intermediate
C
785
189970
8
Intermediate
C1
785
189970
9
End Unit
B1
995
240790
1
End Unit
A
1236
299112
2
Intermediate
B
995
240790
3
Intermediate
C
785
189970
3A
Intermediate
C1
785
189970
5
Corner
D
1000
242000
6
Corner
E
1200
290400
7
Intermediate
C
785
189970
8
Intermediate
C1
785
189970
9
End Unit
B1
995
240790
1
End Unit
A
1236
299112
2
Intermediate
B
995
240790
3
Intermediate
C
785
189970
3A
Intermediate
C1
785
189970
5
Corner
D
1000
242000
6
Corner
E
1200
290400
7
Intermediate
C
785
189970
8
Intermediate
C1
785
189970
9
End Unit
B1
995
240790
1
End Unit
A
1236
299112
2
Intermediate
B
995
240790
3
Intermediate
C
785
189970
3A
Intermediate
C1
785
189970
5
Corner
D
1000
242000
6
Corner
E
1200
290400
7
Intermediate
C
785
189970
8
Intermediate
C1
785
189970
9
End Unit
B1
995
240790
1
End Unit
A
1236
299112
2
Intermediate
B
995
240790
3
Intermediate
C
785
189970
3A
Intermediate
C1
785
189970
5
Corner
D
1000
242000
6
Corner
E
1200
290400
7
Intermediate
C
785
189970
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
9
9
10
10
10
10
10
10
10
10
10
11
11
11
11
11
11
11
11
11
12
12
12
12
12
12
12
12
12
13
13
13
13
13
13
13
13
13
14
14
14
14
14
14
14
14
14
8
9
1
2
3
3A
5
6
7
8
9
1
2
3
3A
5
6
7
8
9
1
2
3
3A
5
6
7
8
9
1
2
3
3A
5
6
7
8
9
1
2
3
3A
5
6
7
8
9
Intermediate
End Unit
End Unit
Intermediate
Intermediate
Intermediate
Corner
Corner
Intermediate
Intermediate
End Unit
End Unit
Intermediate
Intermediate
Intermediate
Corner
Corner
Intermediate
Intermediate
End Unit
End Unit
Intermediate
Intermediate
Intermediate
Corner
Corner
Intermediate
Intermediate
End Unit
End Unit
Intermediate
Intermediate
Intermediate
Corner
Corner
Intermediate
Intermediate
End Unit
End Unit
Intermediate
Intermediate
Intermediate
Corner
Corner
Intermediate
Intermediate
End Unit
C1
B1
A
B
C
C1
D
E
C
C1
B1
A
B
C
C1
D
E
C
C1
B1
A
B
C
C1
D
E
C
C1
B1
A
B
C
C1
D
E
C
C1
B1
A
B
C
C1
D
E
C
C1
B1
785
995
1236
995
785
785
1000
1200
785
785
995
1236
995
785
785
1000
1200
785
785
995
1236
995
785
785
1000
1200
785
785
995
1236
995
785
785
1000
1200
785
785
995
1236
995
785
785
1000
1200
785
785
995
189970
240790
299112
240790
189970
189970
242000
290400
189970
189970
240790
299112
240790
189970
189970
242000
290400
189970
189970
240790
299112
240790
189970
189970
242000
290400
189970
189970
240790
299112
240790
189970
189970
242000
290400
189970
189970
240790
299112
240790
189970
189970
242000
290400
189970
189970
240790
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131
132
133
134
135
136
137
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
15
15
15
15
15
15
15
15
15
16
16
16
16
16
16
16
16
16
17
17
17
17
17
17
17
17
17
18
18
18
18
18
18
18
18
18
19
19
19
19
19
19
19
19
19
20
20
1
2
3
3A
5
6
7
8
9
1
2
3
3A
5
6
7
8
9
1
2
3
3A
5
6
7
8
9
1
2
3
3A
5
6
7
8
9
1
2
3
3A
5
6
7
8
9
1
2
End Unit
Intermediate
Intermediate
Intermediate
Corner
Corner
Intermediate
Intermediate
End Unit
End Unit
Intermediate
Intermediate
Intermediate
Corner
Corner
Intermediate
Intermediate
End Unit
End Unit
Intermediate
Intermediate
Intermediate
Corner
Corner
Intermediate
Intermediate
End Unit
End Unit
Intermediate
Intermediate
Intermediate
Corner
Corner
Intermediate
Intermediate
End Unit
End Unit
Intermediate
Intermediate
Intermediate
Corner
Corner
Intermediate
Intermediate
End Unit
End Unit
Intermediate
A
B
C
C1
D
E
C
C1
B1
A
B
C
C1
D
E
C
C1
B1
A
B
C
C1
D
E
C
C1
B1
A
B
C
C1
D
E
C
C1
B1
A
B
C
C1
D
E
C
C1
B1
A
B
1236
995
785
785
1000
1200
785
785
995
1236
995
785
785
1000
1200
785
785
995
1236
995
785
785
1000
1200
785
785
995
1236
995
785
785
1000
1200
785
785
995
1236
995
785
785
1000
1200
785
785
995
1236
995
299112
240790
189970
189970
242000
290400
189970
189970
240790
299112
240790
189970
189970
242000
290400
189970
189970
240790
299112
240790
189970
189970
242000
290400
189970
189970
240790
299112
240790
189970
189970
242000
290400
189970
189970
240790
299112
240790
189970
189970
242000
290400
189970
189970
240790
299112
240790
138
139
140
141
142
143
144
145
146
147
148
149
150
151
152
153
154
155
156
157
158
159
160
161
162
163
164
165
166
167
168
169
170
171
172
173
174
175
176
177
178
179
180
181
182
183
184
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
20
20
20
20
20
20
20
21
21
21
21
21
21
21
21
21
22
22
22
22
22
22
22
22
22
23
23
23
23
23
23
23
23
23
24
24
24
24
24
24
24
24
24
25
25
25
25
3
3A
5
6
7
8
9
1
2
3
3A
5
6
7
8
9
1
2
3
3A
5
6
7
8
9
1
2
3
3A
5
6
7
8
9
1
2
3
3A
5
6
7
8
9
1
2
3
3A
Intermediate
Intermediate
Corner
Corner
Intermediate
Intermediate
End Unit
End Unit
Intermediate
Intermediate
Intermediate
Corner
Corner
Intermediate
Intermediate
End Unit
End Unit
Intermediate
Intermediate
Intermediate
Corner
Corner
Intermediate
Intermediate
End Unit
End Unit
Intermediate
Intermediate
Intermediate
Corner
Corner
Intermediate
Intermediate
End Unit
End Unit
Intermediate
Intermediate
Intermediate
Corner
Corner
Intermediate
Intermediate
End Unit
End Unit
Intermediate
Intermediate
Intermediate
C
C1
D
E
C
C1
B1
A
B
C
C1
D
E
C
C1
B1
A
B
C
C1
D
E
C
C1
B1
A
B
C
C1
D
E
C
C1
B1
A
B
C
C1
D
E
C
C1
B1
A
B
C
C1
785
785
1000
1200
785
785
995
1236
995
785
785
1000
1200
785
785
995
1236
995
785
785
1000
1200
785
785
995
1236
995
785
785
1000
1200
785
785
995
1236
995
785
785
1000
1200
785
785
995
1236
995
785
785
189970
189970
242000
290400
189970
189970
240790
299112
240790
189970
189970
242000
290400
189970
189970
240790
299112
240790
189970
189970
242000
290400
189970
189970
240790
299112
240790
189970
189970
242000
290400
189970
189970
240790
299112
240790
189970
189970
242000
290400
189970
189970
240790
299112
240790
189970
189970
185
186
187
188
189
190
191
192
193
194
195
196
197
198
199
200
201
202
203
204
205
206
207
208
209
210
211
212
213
214
215
216
217
218
219
220
221
222
223
224
225
226
227
228
229
230
231
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
25
25
25
25
25
26
26
26
26
26
26
26
26
26
27
27
27
27
27
27
27
27
27
28
28
28
28
28
28
28
28
28
29
29
29
29
29
29
29
29
29
30
30
30
30
30
30
5
6
7
8
9
1
2
3
3A
5
6
7
8
9
1
2
3
3A
5
6
7
8
9
1
2
3
3A
5
6
7
8
9
1
2
3
3A
5
6
7
8
9
1
2
3
3A
5
6
Corner
Corner
Intermediate
Intermediate
End Unit
End Unit
Intermediate
Intermediate
Intermediate
Corner
Corner
Intermediate
Intermediate
End Unit
End Unit
Intermediate
Intermediate
Intermediate
Corner
Corner
Intermediate
Intermediate
End Unit
End Unit
Intermediate
Intermediate
Intermediate
Corner
Corner
Intermediate
Intermediate
End Unit
End Unit
Intermediate
Intermediate
Intermediate
Corner
Corner
Intermediate
Intermediate
End Unit
End Unit
Intermediate
Intermediate
Intermediate
Corner
Corner
D
E
C
C1
B1
A
B
C
C1
D
E
C
C1
B1
A
B
C
C1
D
E
C
C1
B1
A
B
C
C1
D
E
C
C1
B1
A
B
C
C1
D
E
C
C1
B1
A
B
C
C1
D
E
1000
1200
785
785
995
1236
995
785
785
1000
1200
785
785
995
1236
995
785
785
1000
1200
785
785
995
1236
995
785
785
1000
1200
785
785
995
1236
995
785
785
1000
1200
785
785
995
1236
995
785
785
1000
1200
242000
290400
189970
189970
240790
299112
240790
189970
189970
242000
290400
189970
189970
240790
299112
240790
189970
189970
242000
290400
189970
189970
240790
299112
240790
189970
189970
242000
290400
189970
189970
240790
299112
240790
189970
189970
242000
290400
189970
189970
240790
299112
240790
189970
189970
242000
290400
232
233
234
A
A
A
30
30
30
7
8
9
Intermediate
Intermediate
End Unit
C
C1
B1
785
785
995
222,716
189970
189970
240790
###
Premium Corner/End
Premium
Accessory
LevelParcel
Accessory
1 Car
Parcel
Park
Adjusted
1 CarSelling
Park 2Selling
Price(RM)
Price(RM)
Bumi Price
Selling
(RM) Price Psf(RM)
10000
20,000
329112
330000
267
20,000
260790
261000
262
20,000
209970
210000
268
20,000
209970
210000
268
20000
20,000
282000
282000
282
20000
20,000
330400
331000
276
20,000
209970
210000
268
20,000
209970
210000
268
10000
20,000
270790
271000
272
10000
2000
20,000
331112
332000
269
2000
20,000
262790
263000
264
2000
20,000
211970
212000
270
2000
20,000
211970
212000
270
20000
2000
20,000
284000
284000
284
20000
2000
20,000
332400
333000
278
2000
20,000
211970
212000
270
2000
20,000
211970
212000
270
10000
2000
20,000
272790
273000
274
10000
4000
20,000
333112
334000
270
4000
20,000
264790
265000
266
4000
20,000
213970
214000
273
4000
20,000
213970
214000
273
20000
4000
20,000
286000
286000
286
20000
4000
20,000
334400
335000
279
4000
20,000
213970
214000
273
4000
20,000
213970
214000
273
10000
4000
20,000
274790
275000
276
10000
6000
20,000
335112
336000
272
6000
20,000
266790
267000
268
6000
20,000
215970
216000
275
6000
20,000
215970
216000
275
20000
6000
20,000
288000
288000
288
20000
6000
20,000
336400
337000
281
6000
20,000
215970
216000
275
6000
20,000
215970
216000
275
10000
6000
20,000
276790
277000
278
10000
8000
20,000
337112
338000
273
8000
20,000
268790
269000
270
8000
20,000
217970
218000
278
8000
20,000
217970
218000
278
20000
8000
20,000
290000
290000
290
20000
8000
20,000
338400
339000
283
8000
20,000
217970
218000
278
10000
10000
20000
20000
10000
10000
20000
20000
10000
10000
20000
20000
10000
10000
20000
20000
10000
10000
20000
20000
10000
8000
8000
10000
10000
10000
10000
10000
10000
10000
10000
10000
12000
12000
12000
12000
12000
12000
12000
12000
12000
14000
14000
14000
14000
14000
14000
14000
14000
14000
16000
16000
16000
16000
16000
16000
16000
16000
16000
18000
18000
18000
18000
18000
18000
18000
18000
18000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
217970
278790
339112
270790
219970
219970
292000
340400
219970
219970
280790
341112
272790
221970
221970
294000
342400
221970
221970
282790
343112
274790
223970
223970
296000
344400
223970
223970
284790
345112
276790
225970
225970
298000
346400
225970
225970
286790
347112
278790
227970
227970
300000
348400
227970
227970
288790
218000
279000
340000
271000
220000
220000
292000
341000
220000
220000
281000
342000
273000
222000
222000
294000
343000
222000
222000
283000
344000
275000
224000
224000
296000
345000
224000
224000
285000
346000
277000
226000
226000
298000
347000
226000
226000
287000
348000
279000
228000
228000
300000
349000
228000
228000
289000
278
280
275
272
280
280
292
284
280
280
282
277
274
283
283
294
286
283
283
284
278
276
285
285
296
288
285
285
286
280
278
288
288
298
289
288
288
288
282
280
290
290
300
291
290
290
290
10000
20000
20000
10000
10000
20000
20000
10000
10000
20000
20000
10000
10000
20000
20000
10000
10000
20000
20000
10000
10000
20000
20000
20000
20000
20000
20000
20000
20000
20000
22000
22000
22000
22000
22000
22000
22000
22000
22000
24000
24000
24000
24000
24000
24000
24000
24000
24000
26000
26000
26000
26000
26000
26000
26000
26000
26000
28000
28000
28000
28000
28000
28000
28000
28000
28000
30000
30000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
349112
280790
229970
229970
302000
350400
229970
229970
290790
351112
282790
231970
231970
304000
352400
231970
231970
292790
353112
284790
233970
233970
306000
354400
233970
233970
294790
355112
286790
235970
235970
308000
356400
235970
235970
296790
357112
288790
237970
237970
310000
358400
237970
237970
298790
359112
290790
350000
281000
230000
230000
302000
351000
230000
230000
291000
352000
283000
232000
232000
304000
353000
232000
232000
293000
354000
285000
234000
234000
306000
355000
234000
234000
295000
356000
287000
236000
236000
308000
357000
236000
236000
297000
358000
289000
238000
238000
310000
359000
238000
238000
299000
360000
291000
283
282
293
293
302
293
293
293
292
285
284
296
296
304
294
296
296
294
286
286
298
298
306
296
298
298
296
288
288
301
301
308
298
301
301
298
290
290
303
303
310
299
303
303
301
291
292
20000
20000
10000
10000
20000
20000
10000
10000
20000
20000
10000
10000
20000
20000
10000
10000
20000
20000
10000
10000
30000
30000
30000
30000
30000
30000
30000
32000
32000
32000
32000
32000
32000
32000
32000
32000
34000
34000
34000
34000
34000
34000
34000
34000
34000
36000
36000
36000
36000
36000
36000
36000
36000
36000
38000
38000
38000
38000
38000
38000
38000
38000
38000
40000
40000
40000
40000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
239970
239970
312000
360400
239970
239970
300790
361112
292790
241970
241970
314000
362400
241970
241970
302790
363112
294790
243970
243970
316000
364400
243970
243970
304790
365112
296790
245970
245970
318000
366400
245970
245970
306790
367112
298790
247970
247970
320000
368400
247970
247970
308790
369112
300790
249970
249970
240000
240000
312000
361000
240000
240000
301000
362000
293000
242000
242000
314000
363000
242000
242000
303000
364000
295000
244000
244000
316000
365000
244000
244000
305000
366000
297000
246000
246000
318000
367000
246000
246000
307000
368000
299000
248000
248000
320000
369000
248000
248000
309000
370000
301000
250000
250000
306
306
312
301
306
306
303
293
294
308
308
314
303
308
308
305
294
296
311
311
316
304
311
311
307
296
298
313
313
318
306
313
313
309
298
301
316
316
320
308
316
316
311
299
303
318
318
20000
20000
10000
10000
20000
20000
10000
10000
20000
20000
10000
10000
20000
20000
10000
10000
20000
20000
10000
10000
20000
20000
40000
40000
40000
40000
40000
42000
42000
42000
42000
42000
42000
42000
42000
42000
44000
44000
44000
44000
44000
44000
44000
44000
44000
46000
46000
46000
46000
46000
46000
46000
46000
46000
48000
48000
48000
48000
48000
48000
48000
48000
48000
50000
50000
50000
50000
50000
50000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
322000
370400
249970
249970
310790
371112
302790
251970
251970
324000
372400
251970
251970
312790
373112
304790
253970
253970
326000
374400
253970
253970
314790
375112
306790
255970
255970
328000
376400
255970
255970
316790
377112
308790
257970
257970
330000
378400
257970
257970
318790
379112
310790
259970
259970
332000
380400
322000
371000
250000
250000
311000
372000
303000
252000
252000
324000
373000
252000
252000
313000
374000
305000
254000
254000
326000
375000
254000
254000
315000
376000
307000
256000
256000
328000
377000
256000
256000
317000
378000
309000
258000
258000
330000
379000
258000
258000
319000
380000
311000
260000
260000
332000
381000
322
309
318
318
313
301
305
321
321
324
311
321
321
315
303
307
324
324
326
313
324
324
317
304
309
326
326
328
314
326
326
319
306
311
329
329
330
316
329
329
321
307
313
331
331
332
318
10000
50000
50000
50000
20,000
20,000
20,000
259970
259970
320790
260000
260000
321000
###
331
331
323
Adjustment
SPARate
Legal Fees
SPA (RM)
Legal Fees (RM)
MOT (RM) Total (RM)
F
2000
6650
E
1500
5575
D
1500
4475
D
1500
4475
E
1500
5575
F
2000
6650
D
1500
4475
D
1500
4475
E
1500
5575
F
2000
6650
E
1500
5575
D
1500
4475
D
1500
4475
E
1500
5575
F
2000
6650
D
1500
4475
D
1500
4475
E
1500
5575
F
2000
6650
E
1500
5575
D
1500
4475
D
1500
4475
E
1500
5575
F
2000
6650
D
1500
4475
D
1500
4475
E
1500
5575
F
2000
6650
E
1500
5575
D
1500
4475
D
1500
4475
E
1500
5575
F
2000
6650
D
1500
4475
D
1500
4475
E
1500
5575
F
2000
6650
E
1500
5575
D
1500
4475
D
1500
4475
E
1500
5575
F
2000
6650
D
1500
4475
D
E
F
E
D
D
E
F
D
D
E
F
E
D
D
E
F
D
D
E
F
E
D
D
E
F
D
D
E
F
E
D
D
E
F
D
D
E
F
E
D
D
E
F
D
D
E
1500
1500
2000
1500
1500
1500
1500
2000
1500
1500
1500
2000
1500
1500
1500
1500
2000
1500
1500
1500
2000
1500
1500
1500
1500
2000
1500
1500
1500
2000
1500
1500
1500
1500
2000
1500
1500
1500
2000
1500
1500
1500
1500
2000
1500
1500
1500
4475
5575
6650
5575
4475
4475
5575
6650
4475
4475
5575
6650
5575
4475
4475
5575
6650
4475
4475
5575
6650
5575
4475
4475
5575
6650
4475
4475
5575
6650
5575
4475
4475
5575
6650
4475
4475
5575
6650
5575
4475
4475
5575
6650
4475
4475
5575
F
E
D
D
E
F
D
D
E
F
E
D
D
E
F
D
D
E
F
E
D
D
E
F
D
D
E
F
E
D
D
E
F
D
D
E
F
E
D
D
E
F
D
D
E
F
E
2000
1500
1500
1500
1500
2000
1500
1500
1500
2000
1500
1500
1500
1500
2000
1500
1500
1500
2000
1500
1500
1500
1500
2000
1500
1500
1500
2000
1500
1500
1500
1500
2000
1500
1500
1500
2000
1500
1500
1500
1500
2000
1500
1500
1500
2000
1500
6650
5575
4475
4475
5575
6650
4475
4475
5575
6650
5575
4475
4475
5575
6650
4475
4475
5575
6650
5575
4475
4475
5575
6650
4475
4475
5575
6650
5575
4475
4475
5575
6650
4475
4475
5575
6650
5575
4475
4475
5575
6650
4475
4475
5575
6650
5575
D
D
E
F
D
D
E
F
E
D
D
E
F
D
D
E
F
E
D
D
E
F
D
D
E
F
E
D
D
E
F
D
D
E
F
E
D
D
E
F
D
D
E
F
E
D
D
1500
1500
1500
2000
1500
1500
1500
2000
1500
1500
1500
1500
2000
1500
1500
1500
2000
1500
1500
1500
1500
2000
1500
1500
1500
2000
1500
1500
1500
1500
2000
1500
1500
1500
2000
1500
1500
1500
1500
2000
1500
1500
1500
2000
1500
1500
1500
4475
4475
5575
6650
4475
4475
5575
6650
5575
4475
4475
5575
6650
4475
4475
5575
6650
5575
4475
4475
5575
6650
4475
4475
5575
6650
5575
4475
4475
5575
6650
4475
4475
5575
6650
5575
4475
4475
5575
6650
4475
4475
5575
6650
5575
4475
4475
E
F
D
D
E
F
E
D
D
E
F
D
D
E
F
E
D
D
E
F
D
D
E
F
E
D
D
E
F
D
D
E
F
E
D
D
E
F
D
D
E
F
E
D
D
E
F
1500
2000
1500
1500
1500
2000
1500
1500
1500
1500
2000
1500
1500
1500
2000
1500
1500
1500
1500
2000
1500
1500
1500
2000
1500
1500
1500
1500
2000
1500
1500
1500
2000
1500
1500
1500
1500
2000
1500
1500
1500
2000
1500
1500
1500
1500
2000
5575
6650
4475
4475
5575
6650
5575
4475
4475
5575
6650
4475
4475
5575
6650
5575
4475
4475
5575
6650
4475
4475
5575
6650
5575
4475
4475
5575
6650
4475
4475
5575
6650
5575
4475
4475
5575
6650
4475
4475
5575
6650
5575
4475
4475
5575
6650
D
D
E
1500
1500
1500
377,000
4475
4475
5575
###
Development
Developer
Region
State
Date
456 Units of PR1MA Homes PR1MA @ Perak

XXX Sdn Bhd
Northern
Perak
1-Nov-16
Assumptions
Base Price (RM)
Premium
Per Floor Increase
corner
End Unit
Garden
Facing South / North
Parking
Type A, B, C and D
242.00
240.00
RM
RM
RM
RM
RM
RM
2,000
20,000
10,000
8,000
0
20,000
GROSS DEVELOPMENT VALUE (PROPOSED SCENARIO)

Item
Unit
Type
1
2
3
4
5
6
7
8
Intermediate
Intermediate
Intermediate
Intermediate
End Lot
End Lot
Corner
Corner
C
C1
B
C2
B1
A
D
E
F
T
F
F
F
F
Gross Floor Area

sqm
72.93
72.93
92.44
102.19
92.44
114.83
92.90
111.48
Selling Price Analysis

Price Range
<RM150k
RM151k - RM200k
RM201k - RM250k
Total Unit
0
0
121
%
0%
0%
27%
Total Applicants
45
260
249
RM251k - RM300k
RM301k - RM350k
RM351k - RM400k
RM401k - RM450k
RM451k - RM500k
RM501k - RM550k
RM551k - RM600k
>RM600k
155
118
62
0
0
0
0
0
456
34%
26%
14%
0%
0%
0%
0%
0%
100%
161
103
85
53
44
28
Scenario 1
Scenario 2
Scenario 3
Break Even
Profit on GDV 3%
1,028
Estimated Maximum
Affordability
Min Selling
Price as vs Unit Price in PR1MA @ Kampung Paloh
per brochure
320
Base Price
260
Min Selling Price

240
Min Selling Price psf
Max Selling Price
160
Max Selling Price psf
Average Selling Price
8045
Average
Selling Price psf
0
GDV 0(RM)
0
1 GDV Shoplot
2
Total GDV
GDC (RM)
Additional Cost
188
249
237
141,000
174,000
202
251
161
155
266,000
319,000
121
118 329
280
103
85
212,450
259,200
62
223
272
220,749,000
265,212,000
12,480,000
3 12,480,000
4
5
6
233,229,000
277,692,000
269,618,640
269,618,640
Total Unit
Total Applicants
5,993,175
7,104,750
246
180,000
260
329,000
338
267,825
53
281
0
273,390,000
12,480,000
7
285,870,000
269,618,640
7,309,200
44
0
Gross Floor Area

sqft
785
785
995
1,100
995
1,236
1,000
1,200
%
4%
25%
24%
No. of Unit
75
76
75
1
76
50
52
51
456
Min Price RM
210,000
210,000
261,000
303,000
273,000
332,000
282,000
333,000
210,000
Min Price RMpsf

268
268
262
275
274
269
282
278
262
16%
10%
8%
5%
4%
3%
0%
0%
100%
Scenario 4
A @ Kampung Paloh
53
44
28
0
Max Price RM
260,000
260,000
311,000
303,000
321,000
380,000
332,000
381,000
381,000
Max Price RMpsf

331
331
313
275
323
307
332
318
332
Average RMpsf
Average RMpsf
235,490
235,680
286,000
303,000
297,000
356,000
307,000
357,000
297,146
300
300
287
275
298
288
307
298
294
GDV (RM)
GDC (RM)
GDP
Others Cost
GDC after additional cost
Surplus/Deficit
% of Fund over GDV
% of Fund over GDC
131,621,000
115,636,820
15,984,180
11,040,505
126,677,325
4,943,676
3.76%
3.90%
Date: 11/8/2016
No.
Block
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
Level Unit No
5
5
5
5
5
5
5
5
5
6
6
6
6
6
6
6
6
6
7
7
7
7
7
7
7
7
7
8
8
8
8
8
8
8
8
8
9
9
9
9
1
2
3
3A
5
6
7
8
9
1
2
3
3A
5
6
7
8
9
1
2
3
3A
5
6
7
8
9
1
2
3
3A
5
6
7
8
9
1
2
3
3A
Corner/
Design GFA
Gross
Intermediat Type (sq.ft.)
Selling
e
Price (RM)
Intermediate
Intermediate
Intermediate
Corner
B
C
C1
D
995
785
785
1,000
240,790
189,970
189,970
242,000
End Unit
Intermediate
Intermediate
Intermediate
Corner
Corner
Intermediate
Intermediate
End Unit
End Unit
Intermediate
Intermediate
Intermediate
Corner
Corner
Intermediate
Intermediate
End Unit
End Unit
Intermediate
Intermediate
Intermediate
Corner
Corner
Intermediate
Intermediate
End Unit
End Unit
Intermediate
Intermediate
Intermediate
A
B
C
C1
D
E
C
C1
B1
A
B
C
C1
D
E
C
C1
B1
A
B
C
C1
D
E
C
C1
B1
A
B
C
C1
1,236
995
785
785
1,000
1,200
785
785
995
1,236
995
785
785
1,000
1,200
785
785
995
1,236
995
785
785
1,000
1,200
785
785
995
1,236
995
785
785
299,112
240,790
189,970
189,970
242,000
290,400
189,970
189,970
240,790
299,112
240,790
189,970
189,970
242,000
290,400
189,970
189,970
240,790
299,112
240,790
189,970
189,970
242,000
290,400
189,970
189,970
240,790
299,112
240,790
189,970
189,970
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
9
9
9
9
9
10
10
10
10
10
10
10
10
10
11
11
11
11
11
11
11
11
11
12
12
12
12
12
12
12
12
12
13
13
13
13
13
13
13
13
13
14
14
14
14
14
14
5
6
7
8
9
1
2
3
3A
5
6
7
8
9
1
2
3
3A
5
6
7
8
9
1
2
3
3A
5
6
7
8
9
1
2
3
3A
5
6
7
8
9
1
2
3
3A
5
6
Corner
Corner
Intermediate
Intermediate
End Unit
End Unit
Intermediate
Intermediate
Intermediate
Corner
Corner
Intermediate
Intermediate
End Unit
End Unit
Intermediate
Intermediate
Intermediate
Corner
Corner
Intermediate
Intermediate
End Unit
End Unit
Intermediate
Intermediate
Intermediate
Corner
Corner
Intermediate
Intermediate
End Unit
End Unit
Intermediate
Intermediate
Intermediate
Corner
Corner
Intermediate
D
E
C
C1
B1
A
B
C
C1
D
E
C
C1
B1
A
B
C
C1
D
E
C
C1
B1
A
B
C
C1
D
E
C
C1
B1
A
B
C
C1
D
E
C
1,000
1,200
785
785
995
1,236
995
785
785
1,000
1,200
785
785
995
1,236
995
785
785
1,000
1,200
785
785
995
1,236
995
785
785
1,000
1,200
785
785
995
1,236
995
785
785
1,000
1,200
785
242,000
290,400
189,970
189,970
240,790
299,112
240,790
189,970
189,970
242,000
290,400
189,970
189,970
240,790
299,112
240,790
189,970
189,970
242,000
290,400
189,970
189,970
240,790
299,112
240,790
189,970
189,970
242,000
290,400
189,970
189,970
240,790
299,112
240,790
189,970
189,970
242,000
290,400
189,970
End Unit
End Unit
Intermediate
Intermediate
Intermediate
Corner
Corner
B1
A
B
C
C1
D
E
995
1,236
995
785
785
1,000
1,200
240,790
299,112
240,790
189,970
189,970
242,000
290,400
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131
132
133
134
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
14
14
14
15
15
15
15
15
15
15
15
15
16
16
16
16
16
16
16
16
16
17
17
17
17
17
17
17
17
17
18
18
18
18
18
18
18
18
18
19
19
19
19
19
19
19
19
7
8
9
1
2
3
3A
5
6
7
8
9
1
2
3
3A
5
6
7
8
9
1
2
3
3A
5
6
7
8
9
1
2
3
3A
5
6
7
8
9
1
2
3
3A
5
6
7
8
Intermediate
Intermediate
End Unit
End Unit
Intermediate
Intermediate
Intermediate
Corner
Corner
Intermediate
Intermediate
End Unit
End Unit
Intermediate
Intermediate
Intermediate
Corner
Corner
Intermediate
Intermediate
End Unit
End Unit
Intermediate
Intermediate
Intermediate
Corner
Corner
Intermediate
Intermediate
End Unit
End Unit
Intermediate
Intermediate
Intermediate
Corner
Corner
Intermediate
Intermediate
End Unit
End Unit
Intermediate
Intermediate
Intermediate
Corner
Corner
Intermediate
Intermediate
C
C1
B1
A
B
C
C1
D
E
C
C1
B1
A
B
C
C1
D
E
C
C1
B1
A
B
C
C1
D
E
C
C1
B1
A
B
C
C1
D
E
C
C1
B1
A
B
C
C1
D
E
C
C1
785
785
995
1,236
995
785
785
1,000
1,200
785
785
995
1,236
995
785
785
1,000
1,200
785
785
995
1,236
995
785
785
1,000
1,200
785
785
995
1,236
995
785
785
1,000
1,200
785
785
995
1,236
995
785
785
1,000
1,200
785
785
189,970
189,970
240,790
299,112
240,790
189,970
189,970
242,000
290,400
189,970
189,970
240,790
299,112
240,790
189,970
189,970
242,000
290,400
189,970
189,970
240,790
299,112
240,790
189,970
189,970
242,000
290,400
189,970
189,970
240,790
299,112
240,790
189,970
189,970
242,000
290,400
189,970
189,970
240,790
299,112
240,790
189,970
189,970
242,000
290,400
189,970
189,970
135
136
137
138
139
140
141
142
143
144
145
146
147
148
149
150
151
152
153
154
155
156
157
158
159
160
161
162
163
164
165
166
167
168
169
170
171
172
173
174
175
176
177
178
179
180
181
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
19
20
20
20
20
20
20
20
20
20
21
21
21
21
21
21
21
21
21
22
22
22
22
22
22
22
22
22
23
23
23
23
23
23
23
23
23
24
24
24
24
24
24
24
24
24
25
9
1
2
3
3A
5
6
7
8
9
1
2
3
3A
5
6
7
8
9
1
2
3
3A
5
6
7
8
9
1
2
3
3A
5
6
7
8
9
1
2
3
3A
5
6
7
8
9
1
End Unit
End Unit
Intermediate
Intermediate
Intermediate
Corner
Corner
Intermediate
Intermediate
End Unit
End Unit
Intermediate
Intermediate
Intermediate
Corner
Corner
Intermediate
Intermediate
End Unit
End Unit
Intermediate
Intermediate
Intermediate
Corner
Corner
Intermediate
Intermediate
End Unit
End Unit
Intermediate
Intermediate
Intermediate
Corner
Corner
Intermediate
Intermediate
End Unit
End Unit
Intermediate
Intermediate
Intermediate
Corner
Corner
Intermediate
Intermediate
End Unit
End Unit
B1
A
B
C
C1
D
E
C
C1
B1
A
B
C
C1
D
E
C
C1
B1
A
B
C
C1
D
E
C
C1
B1
A
B
C
C1
D
E
C
C1
B1
A
B
C
C1
D
E
C
C1
B1
A
995
1,236
995
785
785
1,000
1,200
785
785
995
1,236
995
785
785
1,000
1,200
785
785
995
1,236
995
785
785
1,000
1,200
785
785
995
1,236
995
785
785
1,000
1,200
785
785
995
1,236
995
785
785
1,000
1,200
785
785
995
1,236
240,790
299,112
240,790
189,970
189,970
242,000
290,400
189,970
189,970
240,790
299,112
240,790
189,970
189,970
242,000
290,400
189,970
189,970
240,790
299,112
240,790
189,970
189,970
242,000
290,400
189,970
189,970
240,790
299,112
240,790
189,970
189,970
242,000
290,400
189,970
189,970
240,790
299,112
240,790
189,970
189,970
242,000
290,400
189,970
189,970
240,790
299,112
182
183
184
185
186
187
188
189
190
191
192
193
194
195
196
197
198
199
200
201
202
203
204
205
206
207
208
209
210
211
212
213
214
215
216
217
218
219
220
221
222
223
224
225
226
227
228
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
25
25
25
25
25
25
25
25
26
26
26
26
26
26
26
26
26
27
27
27
27
27
27
27
27
27
28
28
28
28
28
28
28
28
28
29
29
29
29
29
29
29
29
29
30
30
30
2
3
3A
5
6
7
8
9
1
2
3
3A
5
6
7
8
9
1
2
3
3A
5
6
7
8
9
1
2
3
3A
5
6
7
8
9
1
2
3
3A
5
6
7
8
9
1
2
3
Intermediate
Intermediate
Intermediate
Corner
Corner
Intermediate
Intermediate
End Unit
End Unit
Intermediate
Intermediate
Intermediate
Corner
Corner
Intermediate
Intermediate
End Unit
End Unit
Intermediate
Intermediate
Intermediate
Corner
Corner
Intermediate
Intermediate
End Unit
End Unit
Intermediate
Intermediate
Intermediate
Corner
Corner
Intermediate
Intermediate
End Unit
End Unit
Intermediate
Intermediate
Intermediate
Corner
Corner
Intermediate
Intermediate
End Unit
End Unit
Intermediate
Intermediate
B
C
C1
D
E
C
C1
B1
A
B
C
C1
D
E
C
C1
B1
A
B
C
C1
D
E
C
C1
B1
A
B
C
C1
D
E
C
C1
B1
A
B
C
C1
D
E
C
C1
B1
A
B
C
995
785
785
1,000
1,200
785
785
995
1,236
995
785
785
1,000
1,200
785
785
995
1,236
995
785
785
1,000
1,200
785
785
995
1,236
995
785
785
1,000
1,200
785
785
995
1,236
995
785
785
1,000
1,200
785
785
995
1,236
995
785
240,790
189,970
189,970
242,000
290,400
189,970
189,970
240,790
299,112
240,790
189,970
189,970
242,000
290,400
189,970
189,970
240,790
299,112
240,790
189,970
189,970
242,000
290,400
189,970
189,970
240,790
299,112
240,790
189,970
189,970
242,000
290,400
189,970
189,970
240,790
299,112
240,790
189,970
189,970
242,000
290,400
189,970
189,970
240,790
299,112
240,790
189,970
229
230
231
232
233
234
A
A
A
A
A
A
30
30
30
30
30
30
Intermediate 127
End Lot 0
Corner 51
Total 178
Car Park
228
3A
5
6
7
8
9
Intermediate
Corner
Corner
Intermediate
Intermediate
End Unit
C1
D
E
C
C1
B1
785
189,970
1,000
242,000
1,200
290,400
785
189,970
785
189,970
995
240,790
216,930 52,497,060
Premium Premium Accessory Accessor Adjusted

Selling Bumi Selling
Corner/E
Level
Parcel 1
y Parcel Selling Price (RM) Price Price Psf
nd
Car Park 1
1 Car
Price
(RM)
(RM)
Park 2
(RM)
20,000
10,000
20,000
20,000
10,000
10,000
20,000
20,000
10,000
10,000
20,000
20,000
10,000
10,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
4,000
4,000
4,000
4,000
4,000
4,000
4,000
4,000
4,000
6,000
6,000
6,000
6,000
6,000
6,000
6,000
6,000
6,000
8,000
8,000
8,000
8,000
20,000
20,000
20,000
20,000
260,790
209,970
209,970
282,000
261,000
210,000
210,000
282,000
262
268
268
282
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
331,112
262,790
211,970
211,970
284,000
332,400
211,970
211,970
272,790
333,112
264,790
213,970
213,970
286,000
334,400
213,970
213,970
274,790
335,112
266,790
215,970
215,970
288,000
336,400
215,970
215,970
276,790
337,112
268,790
217,970
217,970
332,000
263,000
212,000
212,000
284,000
333,000
212,000
212,000
273,000
334,000
265,000
214,000
214,000
286,000
335,000
214,000
214,000
275,000
336,000
267,000
216,000
216,000
288,000
337,000
216,000
216,000
277,000
338,000
269,000
218,000
218,000
269
264
270
270
284
278
270
270
274
270
266
273
273
286
279
273
273
276
272
268
275
275
288
281
275
275
278
273
270
278
278
20,000
20,000
10,000
10,000
20,000
20,000
10,000
10,000
20,000
20,000
10,000
10,000
20,000
20,000
10,000
10,000
20,000
20,000
10,000
10,000
20,000
20,000
8,000
8,000
8,000
8,000
8,000
10,000
10,000
10,000
10,000
10,000
10,000
10,000
10,000
10,000
12,000
12,000
12,000
12,000
12,000
12,000
12,000
12,000
12,000
14,000
14,000
14,000
14,000
14,000
14,000
14,000
14,000
14,000
16,000
16,000
16,000
16,000
16,000
16,000
16,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
290,000
338,400
217,970
217,970
278,790
339,112
270,790
219,970
219,970
292,000
340,400
219,970
219,970
280,790
341,112
272,790
221,970
221,970
294,000
342,400
221,970
221,970
282,790
343,112
274,790
223,970
223,970
296,000
344,400
223,970
223,970
284,790
345,112
276,790
225,970
225,970
298,000
346,400
225,970
290,000
339,000
218,000
218,000
279,000
340,000
271,000
220,000
220,000
292,000
341,000
220,000
220,000
281,000
342,000
273,000
222,000
222,000
294,000
343,000
222,000
222,000
283,000
344,000
275,000
224,000
224,000
296,000
345,000
224,000
224,000
285,000
346,000
277,000
226,000
226,000
298,000
347,000
226,000
290
283
278
278
280
275
272
280
280
292
284
280
280
282
277
274
283
283
294
286
283
283
284
278
276
285
285
296
288
285
285
286
280
278
288
288
298
289
288
16,000
18,000
18,000
18,000
18,000
18,000
18,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
286,790
347,112
278,790
227,970
227,970
300,000
348,400
287,000
348,000
279,000
228,000
228,000
300,000
349,000
288
282
280
290
290
300
291
10,000
10,000
20,000
20,000
10,000
10,000
20,000
20,000
10,000
10,000
20,000
20,000
10,000
10,000
20,000
20,000
10,000
10,000
20,000
20,000
18,000
18,000
18,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
22,000
22,000
22,000
22,000
22,000
22,000
22,000
22,000
22,000
24,000
24,000
24,000
24,000
24,000
24,000
24,000
24,000
24,000
26,000
26,000
26,000
26,000
26,000
26,000
26,000
26,000
26,000
28,000
28,000
28,000
28,000
28,000
28,000
28,000
28,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
227,970
227,970
288,790
349,112
280,790
229,970
229,970
302,000
350,400
229,970
229,970
290,790
351,112
282,790
231,970
231,970
304,000
352,400
231,970
231,970
292,790
353,112
284,790
233,970
233,970
306,000
354,400
233,970
233,970
294,790
355,112
286,790
235,970
235,970
308,000
356,400
235,970
235,970
296,790
357,112
288,790
237,970
237,970
310,000
358,400
237,970
237,970
228,000
228,000
289,000
350,000
281,000
230,000
230,000
302,000
351,000
230,000
230,000
291,000
352,000
283,000
232,000
232,000
304,000
353,000
232,000
232,000
293,000
354,000
285,000
234,000
234,000
306,000
355,000
234,000
234,000
295,000
356,000
287,000
236,000
236,000
308,000
357,000
236,000
236,000
297,000
358,000
289,000
238,000
238,000
310,000
359,000
238,000
238,000
290
290
290
283
282
293
293
302
293
293
293
292
285
284
296
296
304
294
296
296
294
286
286
298
298
306
296
298
298
296
288
288
301
301
308
298
301
301
298
290
290
303
303
310
299
303
303
10,000
10,000
20,000
20,000
10,000
10,000
20,000
20,000
10,000
10,000
20,000
20,000
10,000
10,000
20,000
20,000
10,000
10,000
20,000
20,000
10,000
10,000
28,000
30,000
30,000
30,000
30,000
30,000
30,000
30,000
30,000
30,000
32,000
32,000
32,000
32,000
32,000
32,000
32,000
32,000
32,000
34,000
34,000
34,000
34,000
34,000
34,000
34,000
34,000
34,000
36,000
36,000
36,000
36,000
36,000
36,000
36,000
36,000
36,000
38,000
38,000
38,000
38,000
38,000
38,000
38,000
38,000
38,000
40,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
298,790
359,112
290,790
239,970
239,970
312,000
360,400
239,970
239,970
300,790
361,112
292,790
241,970
241,970
314,000
362,400
241,970
241,970
302,790
363,112
294,790
243,970
243,970
316,000
364,400
243,970
243,970
304,790
365,112
296,790
245,970
245,970
318,000
366,400
245,970
245,970
306,790
367,112
298,790
247,970
247,970
320,000
368,400
247,970
247,970
308,790
369,112
299,000
360,000
291,000
240,000
240,000
312,000
361,000
240,000
240,000
301,000
362,000
293,000
242,000
242,000
314,000
363,000
242,000
242,000
303,000
364,000
295,000
244,000
244,000
316,000
365,000
244,000
244,000
305,000
366,000
297,000
246,000
246,000
318,000
367,000
246,000
246,000
307,000
368,000
299,000
248,000
248,000
320,000
369,000
248,000
248,000
309,000
370,000
301
291
292
306
306
312
301
306
306
303
293
294
308
308
314
303
308
308
305
294
296
311
311
316
304
311
311
307
296
298
313
313
318
306
313
313
309
298
301
316
316
320
308
316
316
311
299
20,000
20,000
10,000
10,000
20,000
20,000
10,000
10,000
20,000
20,000
10,000
10,000
20,000
20,000
10,000
10,000
20,000
20,000
10,000
10,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
42,000
42,000
42,000
42,000
42,000
42,000
42,000
42,000
42,000
44,000
44,000
44,000
44,000
44,000
44,000
44,000
44,000
44,000
46,000
46,000
46,000
46,000
46,000
46,000
46,000
46,000
46,000
48,000
48,000
48,000
48,000
48,000
48,000
48,000
48,000
48,000
50,000
50,000
50,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
300,790
249,970
249,970
322,000
370,400
249,970
249,970
310,790
371,112
302,790
251,970
251,970
324,000
372,400
251,970
251,970
312,790
373,112
304,790
253,970
253,970
326,000
374,400
253,970
253,970
314,790
375,112
306,790
255,970
255,970
328,000
376,400
255,970
255,970
316,790
377,112
308,790
257,970
257,970
330,000
378,400
257,970
257,970
318,790
379,112
310,790
259,970
301,000
250,000
250,000
322,000
371,000
250,000
250,000
311,000
372,000
303,000
252,000
252,000
324,000
373,000
252,000
252,000
313,000
374,000
305,000
254,000
254,000
326,000
375,000
254,000
254,000
315,000
376,000
307,000
256,000
256,000
328,000
377,000
256,000
256,000
317,000
378,000
309,000
258,000
258,000
330,000
379,000
258,000
258,000
319,000
380,000
311,000
260,000
303
318
318
322
309
318
318
313
301
305
321
321
324
311
321
321
315
303
307
324
324
326
313
324
324
317
304
309
326
326
328
314
326
326
319
306
311
329
329
330
316
329
329
321
307
313
331
20,000
20,000
10,000
50,000
50,000
50,000
50,000
50,000
50,000
20,000
20,000
20,000
20,000
20,000
20,000
259,970
332,000
380,400
259,970
259,970
320,790
260,000
332,000
381,000
260,000
260,000
321,000
###
331
332
318
331
331
323
210,000
381,000
282,728
262
332
298
200,000
250,000
300,000
350,000
400,000
450,000
0
81
64
52
31
0
228
228
Min
Max
Average
150,000
200,001
250,001
300,001
350,001
401,001
Adjustm SPA Legal SPA Legal MOT (RM) Total (RM)

ent Rate Fees (RM) Fees (RM)
E
D
D
E
1500
1500
1500
1500
5575
4475
4475
5575
F
E
D
D
E
F
D
D
E
F
E
D
D
E
F
D
D
E
F
E
D
D
E
F
D
D
E
F
E
D
D
2000
1500
1500
1500
1500
2000
1500
1500
1500
2000
1500
1500
1500
1500
2000
1500
1500
1500
2000
1500
1500
1500
1500
2000
1500
1500
1500
2000
1500
1500
1500
6650
5575
4475
4475
5575
6650
4475
4475
5575
6650
5575
4475
4475
5575
6650
4475
4475
5575
6650
5575
4475
4475
5575
6650
4475
4475
5575
6650
5575
4475
4475
E
F
D
D
E
F
E
D
D
E
F
D
D
E
F
E
D
D
E
F
D
D
E
F
E
D
D
E
F
D
D
E
F
E
D
D
E
F
D
1500
2000
1500
1500
1500
2000
1500
1500
1500
1500
2000
1500
1500
1500
2000
1500
1500
1500
1500
2000
1500
1500
1500
2000
1500
1500
1500
1500
2000
1500
1500
1500
2000
1500
1500
1500
1500
2000
1500
5575
6650
4475
4475
5575
6650
5575
4475
4475
5575
6650
4475
4475
5575
6650
5575
4475
4475
5575
6650
4475
4475
5575
6650
5575
4475
4475
5575
6650
4475
4475
5575
6650
5575
4475
4475
5575
6650
4475
E
F
E
D
D
E
F
1500
2000
1500
1500
1500
1500
2000
5575
6650
5575
4475
4475
5575
6650
D
D
E
F
E
D
D
F
G
D
D
E
G
E
D
D
F
G
D
D
E
G
E
D
D
F
G
D
D
E
G
E
D
D
F
G
D
D
E
G
E
D
D
F
G
D
D
1500
1500
1500
2000
1500
1500
1500
2000
2000
1500
1500
1500
2000
1500
1500
1500
2000
2000
1500
1500
1500
2000
1500
1500
1500
2000
2000
1500
1500
1500
2000
1500
1500
1500
2000
2000
1500
1500
1500
2000
1500
1500
1500
2000
2000
1500
1500
4475
4475
5575
6650
5575
4475
4475
6650
7650
4475
4475
5575
7650
5575
4475
4475
6650
7650
4475
4475
5575
7650
5575
4475
4475
6650
7650
4475
4475
5575
7650
5575
4475
4475
6650
7650
4475
4475
5575
7650
5575
4475
4475
6650
7650
4475
4475
E
G
E
D
D
F
G
D
D
F
G
E
D
D
F
G
D
D
F
G
E
D
D
F
G
D
D
F
G
E
D
D
F
G
D
D
F
G
E
D
D
F
G
D
D
F
G
1500
2000
1500
1500
1500
2000
2000
1500
1500
2000
2000
1500
1500
1500
2000
2000
1500
1500
2000
2000
1500
1500
1500
2000
2000
1500
1500
2000
2000
1500
1500
1500
2000
2000
1500
1500
2000
2000
1500
1500
1500
2000
2000
1500
1500
2000
2000
5575
7650
5575
4475
4475
6650
7650
4475
4475
6650
7650
5575
4475
4475
6650
7650
4475
4475
6650
7650
5575
4475
4475
6650
7650
4475
4475
6650
7650
5575
4475
4475
6650
7650
4475
4475
6650
7650
5575
4475
4475
6650
7650
4475
4475
6650
7650
F
D
D
F
G
D
D
F
G
F
E
E
F
G
E
E
F
G
F
E
E
F
G
E
E
F
G
F
E
E
F
G
E
E
F
G
F
E
E
F
G
E
E
F
G
F
E
2000
1500
1500
2000
2000
1500
1500
2000
2000
2000
1500
1500
2000
2000
1500
1500
2000
2000
2000
1500
1500
2000
2000
1500
1500
2000
2000
2000
1500
1500
2000
2000
1500
1500
2000
2000
2000
1500
1500
2000
2000
1500
1500
2000
2000
2000
1500
6650
4475
4475
6650
7650
4475
4475
6650
7650
6650
5575
5575
6650
7650
5575
5575
6650
7650
6650
5575
5575
6650
7650
5575
5575
6650
7650
6650
5575
5575
6650
7650
5575
5575
6650
7650
6650
5575
5575
6650
7650
5575
5575
6650
7650
6650
5575
E
F
G
E
E
F
0%
36%
28%
23%
14%
0%
100%
1500
2000
2000
1500
1500
2000
383,500
5575
6650
7650
5575
5575
6650
###
Type 1
Type 2
Design Type
GFA 1
GFA 2
RMpsf
Corner/End Premium
Car Park
PROPOSED PRICES FOR CONDOMINIUM (BLOCK A)

C
C1
C1
B1

With Formula

Uploaded by

Document Information

Original Description:

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

With Formula

Uploaded by

Copyright:

Available Formats

PROPOSE

Corner/ End Premium

PROPOSED PRICES FOR CONDOMINIUM (BLOCK A)

BLOCK Item Type Block Type

Gross Floor Area

SUMMARY ANALYSIS: LEGAL FEES (LEGAL/ STAMPING/ REGISTRATION/ ADJUDICATION) TO B

Proposed Proposed Actual

TION/ ADJUDICATION) TO BE INCURRED

Documentation Fees (RM)

BLOCK NAME Car Park Floor

456 Units of PR1MA Homes PR1MA @ Perak

GROSS DEVELOPMENT VALUE (PROPOSED SCENARIO)

Gross Floor Area

Selling Price Analysis

Min Selling Price

Gross Floor Area

Min Price RMpsf

Max Price RMpsf

Premium Premium Accessory Accessor Adjusted

Adjustm SPA Legal SPA Legal MOT (RM) Total (RM)

PROPOSED PRICES FOR CONDOMINIUM (BLOCK A)

You might also like