Page 84 - URBAN REDEVELOPMENT PROPOSITIONS - MRT PANTAI STATION

GROSS DEVELOPMENT VALUE (GDV)

Land Sale Price Bumi Total
Description Built Up Area Unit per unit Gross Sales PSF Quota Discount Discount
(sq. ft.) (acre) RM RM 100% 0% RM

1 Residential
Transit Houses 174,464 244 180,000 43,960,000 360

Affordable Homes 283,504 198 320,000 63,500,000 356

2 Commercial
Retail Unit 143,447 150,620,000 1500 30% 5% 2,260,000

Office Space 86,040 60,230,000 1000 30% 0% -
SOHO 258,120 361 500,000 180,684,000 1000
Co-Working Space 86,040 60,230,000 1000
Service Apartment (Suite) 261,660 305 510,000 155,690,000 850 30% 5% 2,340,000

Service Apartment (Type A) 457,905 321 830,000 266,040,000 830 30% 5% 3,990,000

3 Institution
Private College/Education Centre 68,257 45,390,000 950 0% 5% -

4 Communal /Utility and Other Amenities

- Communal Facilities 210,555
- Library -

- Event Space/Multi-Purpose Hall -
- Kindergarten/ Childcare Activity Centre

-
- Recreational Floor - Indoor (Badminton & Futsal), jogging track, abseiling etc
- Roof Garden 44,430
- Elevated Car Park 366,967 -
- Basement Car Park 558,018
-

Total 2,999,407 1,430 1,026,344,000 8,590,000
Total 1,026,344,000

Less : Discount to Bumiputra Lots 8,590,000
Total Gross Development Value (GDV) 1,017,754,000