Harga Tanah Tanah A @ Jumlah (RM) Tanah B @ Jumlah (RM)

Keluasan (kaki2) 1,568,160 16.00 23,000,000.00 653,400 16.00 11,000,000.00 22,500,000.00 5,000.00 10,500,000.00 5,000.00 RM500,000 yang pertama: 1% (tertakluk kepada jumlah minimum RM 500)
Dalal Agen 0.03 731,400.00 0.03 349,800.00
Perjanjian Jual Beli 130,000.00 65,000.00 22,000,000.00 4,000.00 10,000,000.00 4,000.00 RM500,000 yang seterusnya: 0.8%
Duti Setem Jual Beli 977,000.00 417,000.00 20,000,000.00 14,000.00 8,000,000.00 14,000.00 RM2,000,000 yang seterusnya: 0.7%
Disbursement 10,000.00 10,000.00 18,000,000.00 12,000.00 6,000,000.00 12,000.00 RM2,000,000 yang seterusnya: 0.6%
Conversion 15% 3,450,000.00 1,650,000.00 90,000.00 30,000.00 RM2,500,000 yang seterusnya: 0.5%
Pengukuran Tanah 210,000.00 65,340.00 125,000.00 65,000.00
28,508,400.00 13,557,140.00 Duti Setem Jual Beli
Perjanjian Pinjaman 130,000.00 63,000.00 22,900,000.00 1,000.00 10,900,000.00 1,000.00 RM100,000 yang pertama: 1%
Duti Setem Ad Valoram 135,000.00 55,000.00 22,400,000.00 10,000.00 10,400,000.00 10,000.00 Untuk RM100,001 - RM500,000: 2%
Luar Jangka 7% 1,995,588.00 948,999.80 21,400,000.00 30,000.00 9,400,000.00 30,000.00 Untuk RM500,001 - RM1,000,000: 3%
Jumlah Besar 30,768,988.00 14,624,139.80 856,000.00 376,000.00 Untuk RM1,000,001 dan ke atas: 4%
897,000.00 417,000.00
Jumlah tanah 2,221,560 RM 45,393,127.80 38,892,250.00 Duti Setem Pinjaman
Harga Purata Sekaki RM 20.43 0.5% daripada jumlah pinjaman
Harga Tanah bersih 1,444,014 RM 31.44 424,710 34.43
Luar Jangka RM 3.14 10% RM 34.58
Harga Jualan Tanah RM 35.00
Beza Harga RM 0.42
Jumlah Beza Harga RM 608,049.42

lepas Jumlah Harga Tanah 40 60,000.00

Untuk Pembangunan 50%

60%
65%
 KELUASAN saiz unit tanah @ Blok Jumlah Tanah Binaan Prasanana / Wakaf Jumlah Kos Jualan
No BUTIRAN Nisbah per ekar Unit
ekar kaki2 P L 12Ux 4B x 10T kaki2 RM 40 RM 120 RM 20,000 Seunit @1 unit (20%) Jumlah MarkUp 8% 20y
1 Rumah Kediaman
a. Teres 2 Tingkat Mampu Milik 30 1,306,800.0 20 300 70 24 1680 396,000 RM 15,840,000 RM 47,520,000 RM RM
6,000,000 69,360,000 RM 231,200 RM 277,440.00 RM 83,232,000.00 RM 374,544.00 RM 1,560.60 RM 112,363,200.00
b. Apartmen 12 Tingkat (2) Tempatan 5 217,800.0 2 480 40 30 1200 0 691,200 RM 2,960,000 RM 82,944,000 RM RM
9,600,000 95,504,000 RM 198,967 RM 300,000.00 RM 144,000,000.00 RM 405,000.00 RM 1,687.50 RM 194,400,000.00
Apartmen 12 Tingkat (6) LQ 480 40 30 1200 0 691,200 RM 2,960,000 RM 82,944,000 RM RM
9,600,000 95,504,000 RM 198,967 RM 300,000.00 RM 144,000,000.00 RM 405,000.00 RM 1,687.50 RM 194,400,000.00
c. Berkembar Kluster 2 Tingkat 5 217,800.0 15 75 80 28 2240 157,500 RM 6,300,000 RM 18,900,000 RM RM
1,500,000 26,700,000 RM 356,000 RM 427,200.00 RM 32,040,000.00 RM 576,720.00 RM 2,403.00 RM 43,254,000.00
d. Kedai 1 43,560.0 10 20 80 24 1920 38,400 RM 1,536,000 RM 4,608,000 RM RM
400,000 6,544,000 RM 327,200 RM 392,640.00 RM 7,852,800.00 RM 530,064.00 RM 2,208.60 RM 10,601,280.00
Jumlah 40 1,785,960.0 1355 1,974,300 RM 29,596,000 RM 236,916,000 RM 27,100,000 RM 293,612,000 RM 262,466.67 RM 339,456.00 RM 411,124,800.00 RM 2,291,328.00 RM 1,909.44 RM 555,018,480.00
RM 293,612,000
2 Kawasan Guna Sama (Wakaf) 865
a. Surau (Mandi Jenazah, Sembelihan) 1 43,560.0 1 100 60 6000 6,000 RM 198,000
RM 600,000 RM 798,000 RM 722.17
b. Padang Permainan / Riadah 1 43,560.0 2 23,000 RM 805,000
RM 1,265,000 RM 2,070,000 RM 1,873.30
c. Dewan Orang ramai 1 43,560.0 100 100 10,000 RM 350,000
RM 500,000 RM 850,000 RM 769.23
d. Bio Reactor (7500PU) 0.75 32,670.0 32,670 RM 1,143,450
RM 2,613,600 RM 3,757,050 RM 3,400.05
e Kolam Tangkungan Air Hujan 1.5 65,340.0 65,340 RM 2,286,900
RM 980,100 RM 3,267,000 RM 2,956.56
f Tangki Air 1 25,000.0 RM 875,000
RM 2,000,000 RM 2,875,000
g Jalan Raya 2.3861341 2099.79797979798 103,940 RM 3,637,900 RM 2,598,500 RM 6,236,400 RM 7,209.71
Jumlah 6.25 253,690.0 240,950 RM 9,296,250 RM 10,557,200 RM 16,931.02
2,047,320.0 2,215,250 RM 19,853,450 Prasarana @
RM 141.50
RM 313,465,450 RM 299.00 201.82% RM 403.65

RM 274,573,200
Pendapatan Tanah RM3
Beza Harga Jual Tanah 2,039,650.0 RM6,118,950.0

Selarasan Jualan MarkUp 8% 20y Bulanan Management Fee (20sen)

1 Rumah Kediaman Bilangan Laraskan Adv Rental [24 bln] Unit Total
a. Teres 2 Tingkat Mampu Milik 300 RM 374,544.00 RM 1,600.00 RM 144,000,000.00 RM 57,600.00 RM 17,280,000.00 RM 336.00 RM 100,800.00
b. Apartmen 12 Tingkat (2) Tempatan 480 RM 405,000.00 RM 1,600.00 RM 230,400,000.00 RM 57,600.00 RM 27,648,000.00 RM 240.00 RM 115,200.00
Apartmen 12 Tingkat (6) LQ 480 RM 405,000.00 RM 1,600.00 RM 230,400,000.00 RM 57,600.00 RM 27,648,000.00 RM 240.00 RM 115,200.00
c. Berkembar Kluster 2 Tingkat 75 RM 576,720.00 RM 2,000.00 RM 45,000,000.00 RM 72,000.00 RM 5,400,000.00 RM 448.00 RM 33,600.00
d. Kedai 20 RM 530,064.00 RM 3,500.00 RM 21,000,000.00 RM 126,000.00 RM 2,520,000.00 RM 384.00 RM 7,680.00
Jumlah 1355 RM 2,291,328.00 RM 2,060.00 RM 670,800,000.00 RM 80,496,000.00 RM 1,648.00 RM 372,480.00
Bulanan 458,265.60 RM 2,791,300.00 RM 751,296,000.00 RM 4,469,760.00
Tahunan RM 33,495,600.00
1 lot = 35 unit 1,500,000
Total Lot 42,858
 KELUASAN saiz unit tanah @ Blok Jumlah Tanah Binaan Prasanana / Wakaf Jumlah Kos Jualan
No BUTIRAN Nisbah per ekar Unit
ekar kaki2 P L 12 unit x 4blok kaki2 RM 40 RM 180 RM 20,000 Seunit @1 unit (20%) Jumlah MarkUp 8% 20y
1 Rumah Kediaman
a. Teres 2 Tingkat Mampu Milik 30 1,306,800.0 20 300 70 24 1680 396,000 RM 15,840,000 RM 71,280,000 RM RM 6,000,000 93,120,000 RM 310,400 RM 372,480.00 RM 111,744,000.00 RM 502,848.00 RM 2,095.20 RM 150,854,400.00
b. Apartmen 4 Tingkat (10) LQ (Tempatan) 5 217,800.0 2 480 30 40 1200 0 576,000 RM 2,960,000 RM 103,680,000 RM RM 9,600,000 116,240,000 RM 242,167 RM 300,000.00 RM 144,000,000.00 RM 405,000.00 RM 1,687.50 RM 194,400,000.00
Apartmen 4 Tingkat (10) LQ (Warga Asing) 480 30 40 1200 0 576,000 RM 2,384,000 RM 103,680,000 RM RM 9,600,000 115,664,000 RM 240,967 RM 300,000.00 RM 144,000,000.00 RM 405,000.00 RM 1,687.50 RM 194,400,000.00
c. Berkembar Kluster 2 Tingkat 5 217,800.0 15 75 30 80 2400 157,500 RM 6,300,000 RM 28,350,000 RM RM 1,500,000 36,150,000 RM 482,000 RM 578,400.00 RM 43,380,000.00 RM 780,840.00 RM 3,253.50 RM 58,563,000.00
d. Kedai 1 43,560.0 10 20 24 80 1920 38,400 RM 1,536,000 RM 6,912,000 RM RM 400,000 8,848,000 RM 442,400 RM 530,880.00 RM 10,617,600.00 RM 716,688.00 RM 2,986.20 RM 14,333,760.00
Jumlah 40 1,785,960.0 1355 1,743,900 RM 29,020,000 RM 313,902,000 RM 27,100,000 RM 370,022,000 RM 343,586.67 RM 416,352.00 RM 453,741,600.00 RM 2,810,376.00 RM 2,341.98 RM 612,551,160.00
RM 370,022,000
2 Kawasan Guna Sama 865
a. Surau (Mandi Jenazah, Sembelihan) 1 43,560.0 1 100 60 6000 6,000 RM 198,000RM 600,000 RM 798,000 RM 722.17
b. Padang Permainan / Riadah 1 43,560.0 2 23,000 RM 805,000RM 1,265,000 RM 2,070,000 RM 1,873.30
c. Dewan Orang ramai 1 43,560.0 100 100 10,000 RM 350,000RM 500,000 RM 850,000 RM 769.23
d. Bio Reactor (7500PU) 0.75 32,670.0 32,670 RM 1,143,450RM 2,613,600 RM 3,757,050 RM 3,400.05
e Kolam Tangkungan Air Hujan 1.5 65,340.0 65,340 RM 2,286,900RM 980,100 RM 3,267,000 RM 2,956.56
f Tangki Air 1 25,000.0 RM 875,000RM 2,000,000 RM 2,875,000
g Jalan Raya 2.38613407 2099.79797979798 103,940 RM 3,637,900 RM 2,598,500 RM 6,236,400 RM 7,209.71
Jumlah 6.25 2,014,650.0 240,950 RM 9,296,250 RM 10,557,200 RM 16,931.02
2,047,320.0 1,984,850 RM 19,853,450 Prasarana @
RM 196.43
RM 389,875,450

Pendapatan Tanah RM3

Beza Harga Jual Tanah 3,800,610.0 RM11,401,830.0

Selarasan Jualan MarkUp 8% 20y Bulanan Management Fee (20sen)

1 Rumah Kediaman Bilangan Laraskan Adv Rental [24 bln] Unit Total
a. Teres 2 Tingkat Mampu Milik 300 RM 502,848.00 RM 1,600.00 RM 144,000,000.00 RM 57,600.00 RM 17,280,000.00 RM 336.00 RM 100,800.00
b. Apartmen 4 Tingkat (10) LQ (Tempatan) 480 RM 405,000.00 RM 1,000.00 RM 144,000,000.00 RM 36,000.00 RM 17,280,000.00 RM 240.00 RM 115,200.00
Apartmen 4 Tingkat (10) LQ (Warga Asing 480 RM 405,000.00 RM 1,600.00 RM 230,400,000.00 RM 57,600.00 RM 27,648,000.00 RM 240.00 RM 115,200.00
c. Berkembar Kluster 2 Tingkat 75 RM 780,840.00 RM 2,000.00 RM 45,000,000.00 RM 72,000.00 RM 5,400,000.00 RM 480.00 RM 36,000.00
d. Kedai 20 RM 716,688.00 RM 2,500.00 RM 15,000,000.00 RM 90,000.00 RM 1,800,000.00 RM 384.00 RM 7,680.00
Jumlah 1355 RM 2,810,376.00 RM 1,740.00 RM 578,400,000.00 RM 69,408,000.00 RM 1,680.00 RM 374,880.00
Bulanan RM 2,357,700.00 RM 647,808,000.00
Tahunan RM 28,292,400.00

1345 unit
A.      #Kompleks Kediaman Bilangan Kiraan Jumlah PU
1.        Apartmen 4 Blok Tingkat 12 (Tempatan) 480 8 3840
2.        Apartmen 4 Blok Tingkat 12 (Warga Asing) 480 8 3840
3.        Teres 2 Tingkat Mampu Milik 300 5 1500
4.        Berkembar Kluster 2 Tingkat Mampu Milik 75 5 375
5.        Kompleks Niaga Bersepadu (20) 1 500
1356 10055

plot ratio
 KELUASAN saiz unit tanah @ Blok Jumlah Tanah Binaan Prasanana / Wakaf Jumlah Kos Jualan
No BUTIRAN Nisbah per ekar Unit
ekar kaki2 P L 12u x 10T x 4 blk kaki2 RM 40 RM 180 RM 20,000 Seunit @1 unit (20%) Jumlah MarkUp 8% 20y
1 Rumah Kediaman
a. Teres 2 Tingkat Mampu Milik 30 1,306,800.0 20 600 70 24 1680 1,008,000 RM 40,320,000 RM 181,440,000 RM 12,000,000 RM 233,760,000 RM 389,600 RM 681,800.00 RM 409,080,000.00 RM 920,430.00 RM 3,835.13 RM 552,258,000.00
b. Apartmen 7 Tingkat (6) Tempatan 5 217,800.0 2 480 30 40 1200 480 576,000 RM 2,880,000 RM 103,680,000 RM 9,600,000 RM 116,160,000 RM 242,000 RM 423,500.00 RM 203,280,000.00 RM 571,725.00 RM 2,382.19 RM 274,428,000.00
Apartmen 7 Tingkat (6) LQ RM -
c. Berkembar Kluster 2 Tingkat 5 217,800.0 15 75 30 80 2400 157,500 RM 6,300,000 RM 28,350,000 RM 1,500,000 RM 36,150,000 RM 482,000 RM 843,500.00 RM 63,262,500.00 RM 1,138,725.00 RM 4,744.69 RM 85,404,375.00
d. Kedai 1 43,560.0 10 10 24 80 1920 19,200 RM 768,000 RM 3,456,000 RM 200,000 RM 4,424,000 RM 442,400 RM 774,200.00 RM 7,742,000.00 RM 1,045,170.00 RM 4,354.88 RM 10,451,700.00
Jumlah 40 1,785,960.0 1165 1,760,700 RM 50,268,000 RM 316,926,000 RM 23,300,000 RM 390,494,000 RM 389,000.00 RM 544,600.00 RM 683,364,500.00 RM 3,676,050.00 RM 3,829.22 RM 922,542,075.00
RM 390,494,000
2 Kawasan Guna Sama 1165
a. Surau (Mandi Jenazah, Sembelihan) 1 43,560.0 1 100 60 6000 6,000 RM 198,000 RM 600,000 RM 798,000 RM 722.17
b. Padang Permainan / Riadah 1 43,560.0 2 23,000 RM 805,000 RM 1,265,000 RM 2,070,000 RM 1,873.30
c. Dewan Orang ramai 1 43,560.0 100 100 10,000 RM 350,000 RM 500,000 RM 850,000 RM 769.23
d. Bio Reactor (7500PU) 0.75 32,670.0 32,670 RM 1,143,450 RM 2,613,600 RM 3,757,050 RM 3,400.05
e Kolam Tangkungan Air Hujan 1.5 65,340.0 65,340 RM 2,286,900 RM 980,100 RM 3,267,000 RM 2,956.56
f Tangki Air 1 25,000.0 RM 875,000 RM 2,000,000 RM 2,875,000 RM 2,601.81
g Jalan Raya 2.38613407 2099.79797979798 103,940 RM 3,637,900 RM 2,598,500 RM 6,236,400 RM 5,353.13
Jumlah 6.25 2,014,650.0 240,950 RM 9,296,250 RM 10,557,200 RM 17,676.26
2,047,320.0 2,001,650 RM 19,853,450 Prasarana @
RM 205
RM 410,347,450

Pendapatan Tanah RM3

Beza Harga Jual Tanah 3,800,610.0 RM11,401,830.0

Selarasan Jualan MarkUp 8% 20y Bulanan Management Fee (20sen)

1 Rumah Kediaman Bilangan Laraskan Adv Rental [24 bln] Unit Total
a. Teres 2 Tingkat Mampu Milik 600 RM 920,430.00 RM 1,600.00 RM 288,000,000.00 RM 57,600.00 RM 34,560,000.00 RM 336.00 RM 201,600.00
b. Apartmen 7 Tingkat (6) Tempatan 420 RM 571,725.00 RM 1,000.00 RM 126,000,000.00 RM 36,000.00 RM 15,120,000.00 RM 240.00 RM 100,800.00
Apartmen 7 Tingkat (6) LQ RM - RM - RM - RM -
c. Berkembar Kluster 2 Tingkat 75 RM 1,138,725.00 RM 2,000.00 RM 45,000,000.00 RM 72,000.00 RM 5,400,000.00 RM 480.00 RM 36,000.00
d. Kedai 10 RM 1,045,170.00 RM 2,500.00 RM 7,500,000.00 RM 90,000.00 RM 900,000.00 RM 384.00 RM 3,840.00
Jumlah 1105 RM 3,676,050.00 RM 1,775.00 RM 466,500,000.00 RM 55,980,000.00 RM 1,440.00 RM 342,240.00
Bulanan RM 1,961,375.00 RM 522,480,000.00
Tahunan RM 23,536,500.00
 Harga Tanah Asal Ekar kaki2
Tanah A 36 32 1,393,920
Tanah B 15 15 653,400
Jumlah 51 47 2,047,320
Boleh guna 65% 33.15 1,444,014
Boleh guna 65% 30.55 1,330,758

Jumlah Bina Kasar

Tanah @ kaki2
Bahagian Sijil Gadaian

unit Saham Upah Simpan 7%

Thn Bayaran Balik Pokok Tebus Unit Nilai Tebusan
Terbitan setahun
2022 RM 275,000,000.00 1,375,000
2023 RM 275,000,000.00 1,375,000
2024 RM 275,000,000.00 1,375,000 RM 19,250,000.00
2025 RM 275,000,000.00 1,375,000 55,000 RM 11,000,000.00 RM 19,250,000.00
2026 RM 275,000,000.00 1,375,000 55,000 RM 11,000,000.00 RM 18,480,000.00
2027 RM 264,000,000.00 1,320,000 55,000 RM 11,000,000.00 RM 17,710,000.00
2028 RM 253,000,000.00 1,265,000 55,000 RM 11,000,000.00 RM 16,940,000.00
2029 RM 242,000,000.00 1,210,000 55,000 RM 11,000,000.00 RM 16,170,000.00
2030 RM 231,000,000.00 1,155,000 55,000 RM 11,000,000.00 RM 15,400,000.00
2031 RM 220,000,000.00 1,100,000 55,000 RM 11,000,000.00 RM 14,630,000.00
2032 RM 209,000,000.00 1,045,000 55,000 RM 11,000,000.00 RM 13,860,000.00
2033 RM 198,000,000.00 990,000 55,000 RM 11,000,000.00 RM 13,090,000.00
2034 RM 187,000,000.00 935,000 55,000 RM 11,000,000.00 RM 12,320,000.00
2035 RM 176,000,000.00 880,000 55,000 RM 11,000,000.00 RM 11,550,000.00
2036 RM 165,000,000.00 825,000 55,000 RM 11,000,000.00 RM 10,780,000.00
2037 RM 154,000,000.00 770,000 55,000 RM 11,000,000.00 RM 10,010,000.00
2038 RM 143,000,000.00 715,000 55,000 RM 11,000,000.00 RM 9,240,000.00
2039 RM 132,000,000.00 660,000 55,000 RM 11,000,000.00 RM 8,470,000.00
2040 RM 121,000,000.00 605,000 55,000 RM 11,000,000.00 RM 7,700,000.00
2041 RM 110,000,000.00 550,000 55,000 RM 11,000,000.00 RM 6,930,000.00
2042 RM 99,000,000.00 495,000 55,000 RM 11,000,000.00 RM 6,160,000.00
2043 RM 88,000,000.00 440,000 55,000 RM 11,000,000.00 RM 5,390,000.00
2044 RM 77,000,000.00 385,000 55,000 RM 11,000,000.00 RM 4,620,000.00
2045 RM 66,000,000.00 330,000 55,000 RM 11,000,000.00 RM 3,850,000.00
2046 RM 55,000,000.00 275,000 55,000 RM 11,000,000.00 RM 3,080,000.00
2047 RM 44,000,000.00 220,000 55,000 RM 11,000,000.00 RM 2,310,000.00
2048 RM 33,000,000.00 165,000 55,000 RM 11,000,000.00 RM 1,540,000.00
2049 RM 22,000,000.00 110,000 55,000 RM 11,000,000.00 RM 770,000.00
2050 RM 11,000,000.00 55,000 0 RM - RM 770,000.00
RM 11,000,000.00 55,000 1,375,000 RM 275,000,000.00 RM -
RM 267,190,308.24
dibahagi 27 tahun RM 9,895,937.34

UNIT SAHAM
SAHAM KHAS 1,375,000
SAHAM WAKAF 125,000
JUMLAH UNIT 1,500,000
x RM 200.00
JUMLAH BESAR RM 300,000,000.00
JUMLAH SK RM 275,000,000.00
JUMLAH SW RM 25,000,000.00
 @ Jumlah (RM)
16.00 30,768,988.00
16.00 14,624,139.80
45,393,127.80
@ 1 kaki 2
RM 31.44
@ 1 kaki2 RM 34.11

###
RM 210.41
1,330,758

Pegangan Lot -35 Penebusan Jumlah Tunai Perlu

Nilai Baki Penebusan
unit 30% ada

RM - RM - RM -
RM 14.00 RM 490.00 RM 19,250,000.00
RM 14.00 RM 490.00 16,500 RM 7,700,000.00 RM 30,250,000.00
RM 13.44 RM 470.40 16,500 RM 15,400,000.00 RM 29,480,000.00
RM 13.42 RM 469.58 16,500 RM 23,100,000.00 RM 28,710,000.00
RM 13.39 RM 468.70 16,500 RM 30,800,000.00 RM 27,940,000.00
RM 13.36 RM 467.73 16,500 RM 38,500,000.00 RM 27,170,000.00
RM 13.33 RM 466.67 16,500 RM 46,200,000.00 RM 26,400,000.00
RM 13.30 RM 465.50 16,500 RM 53,900,000.00 RM 25,630,000.00
RM 13.26 RM 464.21 16,500 RM 61,600,000.00 RM 24,860,000.00
RM 13.22 RM 462.78 16,500 RM 69,300,000.00 RM 24,090,000.00
RM 13.18 RM 461.18 16,500 RM 77,000,000.00 RM 23,320,000.00
RM 13.13 RM 459.38 16,500 RM 84,700,000.00 RM 22,550,000.00
RM 13.07 RM 457.33 16,500 RM 92,400,000.00 RM 21,780,000.00
RM 13.00 RM 455.00 16,500 RM 100,100,000.00 RM 21,010,000.00
RM 12.92 RM 452.31 16,500 RM 107,800,000.00 RM 20,240,000.00
RM 12.83 RM 449.17 16,500 RM 115,500,000.00 RM 19,470,000.00
RM 12.73 RM 445.45 16,500 RM 123,200,000.00 RM 18,700,000.00
RM 12.60 RM 441.00 16,500 RM 130,900,000.00 RM 17,930,000.00
RM 12.44 RM 435.56 16,500 RM 138,600,000.00 RM 17,160,000.00
RM 12.25 RM 428.75 16,500 RM 146,300,000.00 RM 16,390,000.00
RM 12.00 RM 420.00 16,500 RM 154,000,000.00 RM 15,620,000.00
RM 11.67 RM 408.33 16,500 RM 161,700,000.00 RM 14,850,000.00
RM 11.20 RM 392.00 16,500 RM 169,400,000.00 RM 14,080,000.00
RM 10.50 RM 367.50 16,500 RM 177,100,000.00 RM 13,310,000.00
RM 9.33 RM 326.67 16,500 RM 184,800,000.00 RM 12,540,000.00
RM 7.00 RM 245.00 16,500 RM 192,500,000.00 RM 11,770,000.00
RM 14.00 RM 490.00 0 RM 192,500,000.00 RM 770,000.00
RM -

Asas SPCLQ
Unit SPCLQ RM 3,000.00 RM 7,000.00
01-99 RM 297,000.00 RM 693,030.00
maksima 10 lot 01-99 RM 2,100,000.00
100-1000 RM 3,003,000.00 RM 7,007,000.00
lot tambahan RM 57,064,000.00
RM 3,300,000.00 RM 66,864,030.00
 Unit Nilai
1 3000
1000 3,000,000.00 3,000.00
1000 11,000,000.00 14,000.00

32 6400
1.333333333333 266.666666666667

1200
240000

1200
37.5

260

SPCLQP
100,000
RM 990,030.00 3465
RM 2,100,000.00 10500
RM 10,010,000.00 15015
RM 57,064,000.00 81,520
RM 70,164,030.00 8152
 CLQ Apartment
Local
1 Basic amenities: 
Toilet Rack 4 tier
One towel per guest
Linens for each bed
One pillow per guest
Cleaning supplies «

A pet-friendly space ( Non Sharing) {

Wifi with fibre optic connection
TELCO Broadband {
Free parking (1 lot)
Air conditioning (5 STAR) inverter - optional {
Hot Shower (Water Heater/ Solar Powered) {
Laundry Drying Area {
Laundry Self Service {
Kitchen Double base c/w Insinkerator {
Recycle Bins {
Rubbish / Recycle Chutes {

Accessibility amenities:
Step-free entryway {
Wide hallways (at least 60”) {
Bicycle Parking {

Safety Amenities:
Smoke Detector Alarm {
Fire extinguisher ABC, CO 2 {
First-aid kit & AED {
Emergency plan and local numbers {

Security Services
Gated {
Static/Patrol Security Services {
CCTV {
Drone {

D'Rehat & Community Services

SELESA Club House Swimming Pool with jacuzzi {
SELESA Club House - Gymnasium {
Step-free entryway {
Jogging / Walking Track using existing bicycle lane {
Bicycle Lane {
E-Scooter Services {
Spa & Masseur Services {
Community Health Services {
Barber & Unisex Saloon {
Discussion / Mini Hall {
Indoor Sports Area (Badmintion, Basketball, Futsal, Volleyball) {
Outdoor ( Kricket / Football/ Lawn Ball (Petique) {
Cafeteria & Food Joints {
BBQ Pit {
Surau {
Event Halls {

Transportation Hub
Station Bus Hub
Rental Car Services

Event / Community Activities

RukunTetangga
Family Days
CLQ Apartment CLQ Teres Link CLQ Semi-D Guest House
Foreign Semi FF Semi FF Apartment Teres

« «
« «
« «
« «
« « « « « « «

{ { { {
{ { { { { { {
{ { { { { { {
{
{ { { { { { {
{ { { { { { {
{ { { { { { {
{ { { { { { {
{ { { { { { {
{ { { { { { {
{ {

{ {
{ {
{ {

{ { { { { { {
{ { { { { { {
{ { { { { { {
{ { { { { { {

{ { { { { { {
{ { { { { { {
{ { { { { { {
{ { { { { { {

{ { { { { { {
{ { { { { { {
{ { { { { { {
{ { { { { { {
{ { { { { { {
{ { { { { { {
{ { { { { { {
{ { { { { { {
{ { { { { { {
{ { { { { { {
{ { { { { { {
{ { { { { { {
{ { { { { { {
{ { { { { { {
{ { { { { { {
{ { { { { { {
 CLQ Apartment
Local
1 Basic amenities: 

Toilet paper
Soap for hands and body
One towel per guest
Linens for each bed
One pillow per guest «
Cleaning supplies

A pet-friendly space ( Non Sharing) {

Wifi with fibre optic connection
TELCO Broadband {
Free parking (1 lot)
Air conditioning (5 STAR) inverter - optional {
Hot Shower (Water Heater/ Solar Powered) {
Laundry Drying Area {
Laundry Self Service {
Kitchen Double base c/w Insinkerator {
Recycle Bins {
Rubbish / Recycle Chutes {
Rubbish / Recycle Chutes {
Accessibility amenities:
Step-free entryway {
Wide hallways (at least 60”) {
Bicycle Parking {

Extras guests appreciate:

Extra toilet paper, linens, and towels

Basic toiletries like shampoo and conditioner
Dish soap and cleaning supplies
Dining basics like a coffee maker, cooking utensils, dishes, and silverware
Wine glasses
Basic cooking supplies like salt, pepper, and oil
Coffee, tea
Light breakfast or snacks
Hangers
Adapters and chargers

Safety Amenities:
Smoke Detector Alarm {
Fire extinguisher ABC, CO 2 {
First-aid kit & AED {
Emergency plan and local numbers {

Security Services
Gated {
Static/Patrol Security Services {
CCTV {
Drone {

D'Rehat & Community Services

SELESA Club House Swimming Pool with jacuzzi {
SELESA Club House - Gymnasium {
Step-free entryway {
Jogging / Walking Track using existing bicycle lane {
Bicycle Lane {
E-Scooter Services {
Spa & Masseur Services {
Community Health Services {
Barber & Unisex Saloon {
Discussion / Mini Hall {
Indoor Sports Area (Badmintion, Basketball, Futsal, Volleyball) {
Outdoor ( Kricket / Football/ Lawn Ball (Petique) {
Cafeteria & Food Joints {
BBQ Pit {
Surau {
Event Halls {
Transportation Hub
Station Bus Hub
Rental Car Services

Event / Community Activities

RukunTetangga
Family Days
CLQ Apartment CLQ Teres Link CLQ Semi-D Guest House
Foreign Semi FF Semi FF Apartment Teres

« «
« «
« «
« «
« «
« « « « « « «
« «

{ { { {
{ { { { { {
{ { { { { { {
{
{ { { { { { {
{ { { { { { {
{ { { { { { {
{ { { { { { {
{ { { { { { {
{ { { { { { {
{ {
{ { { { { { {

{ {
{ {
{ {

{ {
{ {
{ {
{ {
{ {
{ {
 { {
{ {
{ {
{ {

{ { { { { { {
{ { { { { { {
{ { { { { { {
{ { { { { { {

{ { { { { { {
{ { { { { { {
{ { { { { { {
{ { { { { { {

{ { { { { { {
{ { { { { { {
{ { { { { { {
{ { { { { { {
{ { { { { { {
{ { { { { { {
{ { { { { { {
{ { { { { { {
{ { { { { { {
{ { { { { { {
{ { { { { { {
{ { { { { { {
{ { { { { { {
{ { { { { { {
{ { { { { { {
{ { { { { { {