ESTIMATION

In response to your previous request, please find attached the calculation we estimated for your property, located in Br. Malmundeh, Tabanan, Villa Rumah Tinggi.

Property details and consistency :

Land size                           : 650 sqm ( Freehold title )

Building size                     : 174 sqm

Gazebo and pool deck    : 9.2 sqm

Swimming pool               : 29.5 sqm

At the priority has been installed the electricity for the whole property and well water supplied.

Land value                       : 650 sqm x 1.500.000 ( Land price in this area )

                                           : 975.000.000

Building value                 : 174 sqm x 6.500.000

                                           : 1.131.000.000

Furniture                          : 500.000.000

( Including Decoration, furniture, time to build )

Total Land and Building : 975.000.000 + 1.131.000.000 + 500.000.000

                                           : IDR. 2.606.000.000

Agent commission 5% + Selling Tax 2.5% : IDR. 195.450.000

LISTING PRICE : IDR. 2.801.450.000

I hope this calculation is useful for you, but it still be you who will decide on the selling price. The final price doesn’t include the margin of negotiations.

Estimation date               : 11/5/2023

Currency                           : 1 USD/IDR. 14.722