Price List Analysis of NKIL 6566 (9 Muk Tai Street K Summit) for determining Price for Towers &

Mansions
Price List No.: 5A
Release Date: 11/3/2020 (no price revision)
Average Floor of Tower unit Average Floor of Mansion unit
in this price list: 22 /F in this price list: 3 /F

Average Unit Rate of Tower Average Unit Rate of Mansion Ratio of Average Price of Tower
unit in this price list: 316,295 unit in this price list: 308,989 units to Mansion units: 1.024

Average Unit Rate of Tower Average Unit Rate of Mansion (After Adjmt) Ratio of Average
unit in this price list AFTER 316,676 unit in this price list AFTER 309,625 Price of Tower units to Mansion 1.023
Floor Adjustment: Floor Adjustment: units:

Subject Floor Unit Rate Flr Adj Adj Unit Rate Subject Floor Unit Rate Flr Adj Adj Unit Rate
Tower 1A 6 314,452 -8% 289,296 Urban Villa 2 1 308,785 -1% 305,697
Tower 1A 17 333,004 -3% 324,679 Urban Villa 2 1 288,146 -1% 285,265
Tower 1A 27 348,291 3% 356,998 Urban Villa 2 1 306,481 -1% 303,416
Tower 1A 38 384,447 8% 415,203 Urban Villa 2 1 314,215 -1% 311,073
Tower 1B 1 280,325 -11% 250,891 Urban Villa 2 1 315,120 -1% 311,969
Tower 1B 1 303,736 -11% 271,844 Urban Villa 2 1 313,380 -1% 310,246
Tower 1B 2 283,133 -10% 254,820 Urban Villa 2 1 291,199 -1% 288,287
Tower 1B 2 306,267 -10% 275,640 Urban Villa 2 1 309,264 -1% 306,171
Tower 1B 3 285,098 -10% 258,014 Urban Villa 2 2 312,303 -1% 310,741
Tower 1B 3 308,834 -10% 279,495 Urban Villa 2 2 290,347 -1% 288,895
Tower 1B 5 286,799 -9% 262,421 Urban Villa 2 2 307,958 -1% 306,418
Tower 1B 5 309,765 -9% 283,435 Urban Villa 2 2 315,924 -1% 314,344
Tower 1B 6 288,514 -8% 265,433 Urban Villa 2 2 316,641 -1% 315,058
Tower 1B 6 310,695 -8% 285,839 Urban Villa 2 2 314,444 -1% 312,872
Tower 1B 7 290,244 -8% 268,476 Urban Villa 2 2 292,953 -1% 291,488
Tower 1B 7 311,588 -8% 288,219 Urban Villa 2 2 311,682 -1% 310,124
Tower 1B 8 293,135 -7% 272,616 Urban Villa 2 3 314,161 0% 314,161
Tower 1B 8 313,151 -7% 291,230 Urban Villa 2 3 291,219 0% 291,219
Tower 1B 9 293,135 -7% 274,081 Urban Villa 2 3 309,185 0% 309,185
Tower 1B 9 313,151 -7% 292,796 Urban Villa 2 3 317,487 0% 317,487
Tower 1B 10 294,020 -6% 276,379 Urban Villa 2 3 317,968 0% 317,968
Tower 1B 10 313,747 -6% 294,922 Urban Villa 2 3 315,494 0% 315,494
Tower 1B 11 295,777 -6% 279,509 Urban Villa 2 3 294,528 0% 294,528
Tower 1B 11 314,379 -6% 297,088 Urban Villa 2 3 313,769 0% 313,769
Tower 1B 12 297,547 -5% 282,670 Urban Villa 2 5 316,584 1% 319,750
Tower 1B 12 314,975 -5% 299,226 Urban Villa 2 5 292,485 1% 295,410
Tower 1B 15 298,419 -4% 287,974 Urban Villa 2 5 309,912 1% 313,011
Tower 1B 15 315,570 -4% 304,525 Urban Villa 2 5 319,147 1% 322,338
Tower 1B 15 318,091 -4% 306,958 Urban Villa 2 5 319,247 1% 322,439
Tower 1B 16 299,899 -3% 290,902 Urban Villa 2 5 316,558 1% 319,724
Tower 1B 16 316,203 -3% 306,717 Urban Villa 2 5 295,226 1% 298,178
Tower 1B 16 318,729 -3% 309,167 Urban Villa 2 5 315,955 1% 319,115
Tower 1B 17 301,089 -3% 293,562 Urban Villa 2 6 317,381 2% 322,142
Tower 1B 17 316,798 -3% 308,878 Urban Villa 2 6 292,796 2% 297,188
Tower 1B 17 319,329 -3% 311,346 Urban Villa 2 6 310,640 2% 315,300
Tower 1B 18 303,496 -2% 297,426 Urban Villa 2 6 320,100 2% 324,902
Tower 1B 18 317,728 -2% 311,373 Urban Villa 2 6 319,995 2% 324,795
Tower 1B 19 303,496 -2% 298,944 Urban Villa 2 6 317,263 2% 322,022
Tower 1B 19 317,728 -2% 312,962 Urban Villa 2 6 296,103 2% 300,545
Tower 1B 20 304,395 -1% 301,351 Urban Villa 2 6 317,512 2% 322,275
Tower 1B 20 318,659 -1% 315,472
Tower 1B 21 305,916 -1% 304,386
Tower 1B 21 319,589 -1% 317,991
Tower 1B 22 307,424 0% 307,424
Tower 1B 22 320,482 0% 320,482
Tower 1B 22 323,043 0% 323,043
Tower 1B 23 308,960 1% 310,505
Tower 1B 23 321,413 1% 323,020
Tower 1B 23 323,981 1% 325,601
Tower 1B 25 310,481 2% 315,138
Tower 1B 25 322,380 2% 327,216
Tower 1B 25 324,956 2% 329,830
Tower 1B 26 312,031 2% 318,272
Tower 1B 26 323,348 2% 329,815
Tower 1B 26 325,931 2% 332,450
Tower 1B 27 313,580 3% 321,420
Tower 1B 27 324,315 3% 332,423
Tower 1B 27 326,906 3% 335,079
Tower 1B 28 316,084 3% 325,567
Tower 1B 28 325,915 3% 335,692
Tower 1B 29 316,084 4% 327,147
Tower 1B 29 325,915 4% 337,322
Tower 1B 30 317,024 4% 329,705
Tower 1B 30 326,883 4% 339,958
Tower 1B 31 317,965 5% 332,273
Tower 1B 31 328,520 5% 343,303
Tower 1B 31 331,145 5% 346,047
Tower 1B 32 318,919 5% 334,865
Tower 1B 32 330,121 5% 346,627
Tower 1B 32 332,758 5% 349,396
Tower 1B 33 319,860 6% 337,452
Tower 1B 33 331,758 6% 350,005
Tower 1B 33 334,409 6% 352,801
Tower 1B 35 320,801 7% 341,653
Tower 1B 35 333,358 7% 355,026
Tower 1B 35 336,022 7% 357,863
Tower 1B 36 322,391 7% 344,958
Tower 1B 36 335,033 7% 358,485
Tower 1B 36 337,710 7% 361,350
Tower 1B 37 324,010 8% 348,311
Tower 1B 37 336,707 8% 361,960
Tower 1B 37 339,398 8% 364,853
Tower 1B 38 327,247 8% 353,427
Tower 1B 38 338,345 8% 365,413
Tower 1B 38 341,048 8% 368,332
Tower 1B 39 327,247 9% 355,063
Tower 1B 39 338,345 9% 367,104
Tower 1B 39 341,048 9% 370,037
Tower 2A 2 291,601 -10% 262,441
Tower 2A 3 293,924 -10% 266,001
Tower 2A 5 295,368 -9% 270,262
Tower 2A 6 296,666 -8% 272,933
Tower 2A 7 298,131 -8% 275,771
Tower 2A 8 300,496 -7% 279,461
Tower 2A 9 300,496 -7% 280,964
Tower 2A 10 300,789 -6% 282,742
Tower 2A 11 301,689 -6% 285,096
Tower 2A 12 302,568 -5% 287,440
Tower 2A 15 303,447 -4% 292,826
Tower 2A 16 304,347 -3% 295,217
Tower 2A 17 305,247 -3% 297,616
Tower 2A 18 306,754 -2% 300,619
Tower 2A 19 306,754 -2% 302,153
Tower 2A 20 307,340 -1% 304,267
Tower 2A 21 307,926 -1% 306,386
Tower 2A 22 308,554 0% 308,554
Tower 2A 23 309,161 1% 310,707
Tower 2A 25 309,788 2% 314,435
Tower 2A 26 310,395 2% 316,603
Tower 2A 27 311,002 3% 318,777
Tower 2A 28 311,923 3% 321,281
Tower 2A 29 311,923 4% 322,840
Tower 2A 30 312,216 4% 324,705
Tower 2A 31 313,765 5% 327,884
Tower 2A 32 315,314 5% 331,080
Tower 2A 33 316,904 6% 334,334
Tower 2A 35 318,474 7% 339,175
Tower 2A 36 320,044 7% 342,447
Tower 2A 37 322,408 8% 346,589
Tower 2A 38 324,983 8% 350,982
Tower 2A 39 324,983 9% 352,607
Tower 2A 40 326,950 9% 356,376
Tower 2B 8 322,276 -7% 299,717
Tower 2B 16 329,908 -3% 320,011
Tower 2B 21 338,539 -1% 336,846
Tower 2B 26 343,332 2% 350,199
Tower 2B 32 353,129 5% 370,785
Tower 2B 38 361,591 8% 390,518