LAND AREA = 20 acres

Lot Size Feet Feet Sf

1 SSTH 22 75 1650
2 DSTH 22 75 1650
3 DSSDH 35 80 2800
4 SSDH 40 85 3400
5 DSSH 20 60 1200

BUILDING CONSTRUCTION, 60%

acres sf sf
12 43560 522720

OPEN SPACE, 40%

acres sf sf
8 43560 348480

SSTH

sf % sf
522720 30% 156816

sf sf units units
156816 1650 95.04 95

DSTH

sf % sf
522720 20% 104544

sf sf units units
104544 1650 63.36 63

DSSDH

sf % sf
522720 20% 104544

sf sf units units
104544 2800 37.33714 37
 SSDH

sf % sf
522720 20% 104544

sf sf units units
104544 3400 30.74824 31

DSSH

sf % sf
522720 10% 52272

sf sf units units
52272 1200 43.56 44

TOTAL 270 units

GDV

Nos. Types of Units No. of Units Selling Price (RM)

1 SSTH 95
Bumi @ 30% 29 180,000 (-) disc @ 5% 171000
Non Bumi 66 180,000

2 DSTH 63
Bumi @ 30% 19 250,000 (-) disc @ 5% 237500
Non Bumi 44 250,000

3 DSSDH 37
Bumi @ 30% 11 650,000 (-) disc @ 5% 617500
Non Bumi 26 650,000

4 SSDH 31
Bumi @ 30% 9 450,000 (-) disc @ 5% 427500
Non Bumi 22 450,000

5 DSSH 44
Bumi @ 30% 13 800,000 (-) disc @ 5% 760000
Non Bumi 31 800,000
 GDV (RM)

4959000
11880000 16839000

4512500
11000000 15512500

6792500
16900000 23692500

3847500
9900000 13747500

9880000
24800000 34680000

TOTAL 104471500