Professional Documents
Culture Documents
No. xxxxx/xxxx
Board of Directors
PT xxxxxxxx
Jl. xxxxxxxxxxxxxx
Jakarta
Dear Sirs,
Valuation Report
Fixed Asset of PT xxxxx
1. EXECUTIVE SUMMARY
We have assumed that the instruction and subsequent information supplied contained a
full and frank disclosure of all information that is relevant.
We carried out our inspection of the above property on 16 th August 2008. All comments
on conditions, use and occupancy relate to our observations made on the date of
inspection.
xxxx/IX/08
xxxxxx 1
The valuation is contained in the final section of this report and should be read in
conjunction with the entire report and all terms, conditions and assumptions contained
herein.
2. GENERAL DESCRIPTION
The property under valuation is Makro Store, a one storey store framed building and other
land improvements, erected on a land plot of 46,022 m² as stated in the 12 (six) pieces of
land certificate.
3. LOCATION
3.1 Situation
This property is located at Jl. I Gusti Ngurah Rai, Subdistrict of Sesetan, District of
Denpasar Selatan, Denpasar, Bali. It is situated of about 400 meters east of the
intersection of Jl. I Gusti Ngurah Rai and Jl. Diponegoro and approximately 1,2 km
north of Benoa Harbour.
Ngurah Rai International Airport is located of about 4 km southwest of this property.
The surrounding developments within approximately 15-km radius from the site shown
the following table:
xxxx/IX/08
xxxxxx 2
3.3 Neighborhood
The property is located in a commercial area. Prominent buildings / development which
are in proximity of the property are as follows:
- Panorama Tour
- Hotel Yani
- Bali Plaza
4. SITE DETAILS
4.2 Topography
The terrain of the land plot is generally flat and at the same level to the fronting road.
4.5 Facilities
4.5.1 Electricity
Electricity supplied by PLN(state owned company) and generator set
4.5.4 Transportation
The public transportation is available along Jl. I Gustih Ngurah located infront
of the property.
xxxx/IX/08
xxxxxx 3
5. BUILDINGS AND OTHER IMPROVEMENTS
1. Store Building
Use of the property : Currently the property is used as Makro Cash and
Carry store.
We have not carried out a detailed structural survey of the buildings. However at the time of
our inspection the buildings were in good condition and well maintained.
6. LAND TITLE
The subject site is held under 12 (twelve) pieces of land certificate as follows :
We received only copy of list the above land certificates. We do not verify the validity of the
land certificate nor its changes if any.
xxxx/IX/08
xxxxxx 4
7. TOWN PLANNING
8. MARKET COMMENTARY
The inflation rate in Indonesia at the end of 2007 was at 6,59% and economic growth
recorded 6,5%. While early 2008, Bank Indonesia was consistent to decline the interest rate
of SBI into 8,25 % to support the improvement of riel sector activities. It also contributed to
stabilize the appreciation of Rupiah.
In view of all the above factors, it might be translated into growth of property this year.
Due to commercial and residential estate, demand came from good quality location and the
rest occurred from the inferior estates offering competitive price. The investors’ confidence
is expected to continue hampering commercial and residential estate demand by the
improvement market sentiment as reflected in the reducing country risk and secure reason
can be maintained.
10.2.1 Land
We have valued the land using Market Data Approach which is based on
evidence for land sales in the vicinity of the subject property and using
information on quoting prices and considering the likely behavior of a
xxxx/IX/08
xxxxxx 5
reasonable purchaser. Adjustment for location, efficiency, quality of the
building, services, facilities, and conditions are taken into account.
11.2 Valuation
On the assumption that there are no outstanding payments, onerous restrictions,
covenants or unusual outgoings of which we have no knowledge and subject to the
basis of valuation specified above, we are of the opinion that the current market value
of the property at the date of valuation is :
Rp xxxxxxxxxxx,-
(Rupiahs xxxxxxxxxxxxxxxxxxxxxxxxxxxxxxx Only)
We hereby certify that we have neither present nor prospective interest in the property so valued
or on the value reported.
Yours faithfully,
PT Bahana Klasamas Prasetya
xxxx/IX/08
xxxxxx 6
RECAPITULATION
LAND, BUILDING, OTHER LAND IMPROVEMENTS,
PT Makro Indonesia
Jl. I Gusti Ngurah Rai
Subdistrict of Sesetan, District of Denpasar Selatan
Denpasar - Bali
Market Value
Land Rp xxxxxxxxxxx,-
Building Rp xxxxxxxxxxx,-
Other Land Improvements Rp xxxxxxxxxxx,-
---------------------------- +
Total Land and Building Rp xxxxxxxxxxx,-
================
xxxx/IX/08
xxxxxx 7