Desa Budiman Land for Sale
-
Upload
awis-qurni -
Category
Documents
-
view
26 -
download
3
description
Transcript of Desa Budiman Land for Sale
![Page 1: Desa Budiman Land for Sale](https://reader036.fdocuments.us/reader036/viewer/2022062423/563dbb0d550346aa9aa9dacf/html5/thumbnails/1.jpg)
Oleh : Awis Qurni B. Zakariah
AZMI & CO (E012344)
DESA BUDIMAN LAND FOR SALE
![Page 2: Desa Budiman Land for Sale](https://reader036.fdocuments.us/reader036/viewer/2022062423/563dbb0d550346aa9aa9dacf/html5/thumbnails/2.jpg)
CONTENT LAND INFORMATION LOCATION NEAREST PROJECT LAND POTENTIAL POTENTIAL OF TOTAL GROSS DEVELOPMENT COST OF LAND ACQUISITION TOTAL GROSS OF DEVELOPMENT COST (GDC) TOTAL OF GROSS PROFIT APPENDICES VALUATION REPORT LOCATION OF NEAREST LAND PURCHASING TERMS
![Page 3: Desa Budiman Land for Sale](https://reader036.fdocuments.us/reader036/viewer/2022062423/563dbb0d550346aa9aa9dacf/html5/thumbnails/3.jpg)
LAND INFORMATION
Location : Taman Desa Budiman, Sungai Long , 43000 Kajang Selangor.
Land’s size : 9.812 acre Land Use : Residential (MCL) Lot No: Lot 2551, 2552, 2553 Mukim Hulu Langat. Price: 19 million
Current Price: Around 18 million.
![Page 4: Desa Budiman Land for Sale](https://reader036.fdocuments.us/reader036/viewer/2022062423/563dbb0d550346aa9aa9dacf/html5/thumbnails/4.jpg)
LOCATION
LOCATION
![Page 5: Desa Budiman Land for Sale](https://reader036.fdocuments.us/reader036/viewer/2022062423/563dbb0d550346aa9aa9dacf/html5/thumbnails/5.jpg)
NEAREST PROJECT
Taman Desa Budiman Sunville
![Page 6: Desa Budiman Land for Sale](https://reader036.fdocuments.us/reader036/viewer/2022062423/563dbb0d550346aa9aa9dacf/html5/thumbnails/6.jpg)
NEAREST PROJECT
Green Acre Diamond Condominium
![Page 7: Desa Budiman Land for Sale](https://reader036.fdocuments.us/reader036/viewer/2022062423/563dbb0d550346aa9aa9dacf/html5/thumbnails/7.jpg)
LAND’S POTENTIALLand’s status is residential and permitted density for
every one acre is:
- Up to 25 unit for landed property
- Up to 50 unit for every acre for Condo.Surrounding land is being developed with various of
project.There’s also a road access to the land.Referring to nearby to projects, two storey terraced
house in the adjacent land can be sold for 800k per unit. While for the Condo can be sold for 400k for each unit with an area of 1000 square feet.
![Page 8: Desa Budiman Land for Sale](https://reader036.fdocuments.us/reader036/viewer/2022062423/563dbb0d550346aa9aa9dacf/html5/thumbnails/8.jpg)
POTENTIAL OF TOTAL GROSS DEVELOPMENT
If we see from current circumstances, total units of permitted residential are 250 unit for landed property while 500 unit for Condo.
Terrace RM800,000 X 250 unit = RM200,000,000(GDV)
Condo RM400,000 X 500 unit = RM200,000,000(GDV)
![Page 9: Desa Budiman Land for Sale](https://reader036.fdocuments.us/reader036/viewer/2022062423/563dbb0d550346aa9aa9dacf/html5/thumbnails/9.jpg)
COST OF LAND ACQUISITION
Estimated cost of land acquisition (land prices + Stamp duty + S & P) is (RM19,000,000 + RM564,000 = RM85,000 + RM19,649,000)
![Page 10: Desa Budiman Land for Sale](https://reader036.fdocuments.us/reader036/viewer/2022062423/563dbb0d550346aa9aa9dacf/html5/thumbnails/10.jpg)
TOTAL GROSS OF DEVELOPMENT COST (GDC)
Average development cost (GDC) in the Klang Valley area is about 50% to 60% of GDV referring to current development. For this land, because it is located near the road access, electric, water and with the flat terrain, I estimate the total gross construction land development is approximately 50% of GDV.
RM200,000,000 X 50% = RM100,000,000 GDC
![Page 11: Desa Budiman Land for Sale](https://reader036.fdocuments.us/reader036/viewer/2022062423/563dbb0d550346aa9aa9dacf/html5/thumbnails/11.jpg)
TOTAL OF GROSS PROFITTotal of gross profit:
( GDV – GDC – Cost of Land Acquisition = Gross Profit)
RM 200,000,000 – RM100,000,000 – RM19,649,000
= RM80,351,000
Equal to 40% from GDV.
![Page 12: Desa Budiman Land for Sale](https://reader036.fdocuments.us/reader036/viewer/2022062423/563dbb0d550346aa9aa9dacf/html5/thumbnails/12.jpg)
APPENDICES
![Page 13: Desa Budiman Land for Sale](https://reader036.fdocuments.us/reader036/viewer/2022062423/563dbb0d550346aa9aa9dacf/html5/thumbnails/13.jpg)
VALUATION REPORT
![Page 14: Desa Budiman Land for Sale](https://reader036.fdocuments.us/reader036/viewer/2022062423/563dbb0d550346aa9aa9dacf/html5/thumbnails/14.jpg)
LOCATION OF NEAREST LAND
![Page 15: Desa Budiman Land for Sale](https://reader036.fdocuments.us/reader036/viewer/2022062423/563dbb0d550346aa9aa9dacf/html5/thumbnails/15.jpg)
PURCHASING TERMS
1st phase
• 3% of booking and Letter of Interest of Azmi & Co
2nd phase
• 17% payment to the lawyer during the S&P signing ceremony
3rd phase
• 80% of balance from bank’s loan
![Page 16: Desa Budiman Land for Sale](https://reader036.fdocuments.us/reader036/viewer/2022062423/563dbb0d550346aa9aa9dacf/html5/thumbnails/16.jpg)
THANK YOU