Professional Documents
Culture Documents
No. xxxxx/xxx
Board of Directors
PT xxxxxxxx
Jl. xxxxxxxxxxxxxx
Jakarta
Dear Sirs,
Valuation Report
Fixed Asset of xxxxxx
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
PT. Makro Indonesia 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 a one-storey store building and other land improvements.
The building is of steel frame construction, erected on a land plot of 32,093 m² as stated in
the 6 (six) pieces of land certificate.
3. LOCATION
3.1 Situation
This property is located at Jl. Jend. Gatot Subroto Km 7,8 Subdistrict of Kampung
Lalang, District of Sunggal, Medan. The property is rounded by an internal road to its
west, east, south side. It is situated of about 400 meters east of the intersection of Jl.
Jend. Gatot Subroto and Jl. Pinang Baris Raya and approximately 1,6 km west of the
intersection of Jl. Gatot Subroto and Jl. Gagak Hitam.
Jl. Jend. Gatot Subroto a highway road connected Binjai to the west and commercial
districts of Petisah and Kesawan to the east.
International Airport of Polonia is located of about 12 km southeast of this property.
The surrounding developments within approximately 7-km radius from the site shown
the following table:
xxxx/IX/08
PT. Makro Indonesia 2
3.2 Road Condition
The fronting road of this property is a 20 metre-wide while the internal roads rounded to
its west, east and south side are a 3 to 6 metre-wide. All are asphalted, two-way and
completed with open drainage system. These roads are in good condition.
3.3 Neighborhood
The property is located in a commercial area. Prominent buildings / development which
are in proximity of the property are as follows:
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
xxxx/IX/08
PT. Makro Indonesia 3
The public transportation is available along Jl. Jend. Gatot Subroto located
infront of the property.
1. Store Building
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
xxxx/IX/08
PT. Makro Indonesia 4
The subject site is held under 6 (six) 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.
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.
xxxx/IX/08
PT. Makro Indonesia 5
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
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
PT. Makro Indonesia 6
xxxxxxxxxxx)
President Director
Izin Penilai No. 1xxxxx
MAPPI Noxxxx
xxxx/IX/08
PT. Makro Indonesia 7
RECAPITULATION
LAND, BUILDING, OTHER LAND IMPROVEMENTS,
PT Makro Indonesia
Jl. Jend. Gatot Subroto
Subdistrict of Kampung Lalang, District of Sunggal
Medan
Market Value
Land Rp xxxxxxxxxxx,-
Building Rp xxxxxxxxxxx,-
Other Land Improvements Rp xxxxxxxxxxx,-
---------------------------- +
Total Land and Building Rp xxxxxxxxxxx,-
================
xxxx/IX/08
PT. Makro Indonesia 8