For buyers and property agents
Turn a scattered sales package into a clear breakdown of SPA price, effective price, confirmed and conditional rebates, fee support, upfront cash, and loan instalments.
Reviewed · Calculations run in your browser.
Use the developer package requirement here (for example 1% or 2%). This is separate from the bank loan margin.
Add each package item separately so buyers can see what changes the SPA price, what is paid in cash, and what is non-cash value.
No package items yet. The effective price currently equals the list price.
Optional. Enter the rate from the buyer's bank illustration; KiraSmart does not assume or approve a rate.
This is an educational estimate, not an official developer quotation, loan approval, valuation, legal advice, or promise that an incentive will be paid. Verify the SPA, booking form, package letter, bank offer, validity, and payment timing.
Start with the list price. Price discounts produce the SPA price. Cash rebates and cashback produce the effective price, while fee support and inclusions are shown as separate benefits. Payment timing determines whether a benefit actually helps with upfront cash.
KiraSmart uses an auditable row-by-row waterfall. Each amount is rounded to two decimal places before the displayed totals are produced.
SPA price = list price minus price discounts. Percentage rows use the basis stated in the package: list, running, or SPA price.
Effective price = SPA price minus cash rebates and cashback. Conditional rows are shown separately as potential value.
Fee support and furnishings can reduce out-of-pocket cost or add value, but they do not normally change the contractual SPA price.
For a RM768,000 unit measuring 980 sq ft, assume an 8% rebate, RM20,000 MOT rebate, RM16,000 cash in lieu of kitchen items, two RM2,000 incentives, and a conditional RM5,000 signing incentive.
The potential effective price is RM661,560 (RM675.06 PSF). A 2% package downpayment is RM15,360; after a RM500 booking payment, RM14,860 remains for SPA signing. If the buyer takes the RM16,000 kitchen package instead of cash, the potential effective price is RM677,560 and the kitchen value stays visible as a non-cash inclusion.
This example tests the package structure; it is not a current sales offer. Actual incentives, loan rates, and conditions must be verified.
See also the KiraSmart methodology, the home-loan calculation guide, and the Property Decision Pack.