Scribd
Upload
1 views

Ver.2 [2024] AMA Report - N2604

The document outlines the reselling price analysis for an asset with ID AS0027, including market research on maximum and minimum prices, investor expectations, and APG's simulation prices. It details gross amounts, unit prices, and associated taxes and fees, ultimately providing a net profit review. The conclusion compares the primary price with expected and simulated prices, indicating potential profit margins.

Uploaded by

daisyhoangrealtor
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as PDF, TXT or read online on Scribd
1 views

Ver.2 [2024] AMA Report - N2604

The document outlines the reselling price analysis for an asset with ID AS0027, including market research on maximum and minimum prices, investor expectations, and APG's simulation prices. It details gross amounts, unit prices, and associated taxes and fees, ultimately providing a net profit review. The conclusion compares the primary price with expected and simulated prices, indicating potential profit margins.

Uploaded by

daisyhoangrealtor
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as PDF, TXT or read online on Scribd
You are on page 1/ 1

DEMONSTRATION RESELLING PRICE

18-Apr-2025 N2604

No need fill in Fill in


A ASSET INFORMATION
No Asset ID BR Area View Authorization
1 AS0027 2 85.0 m2 lAKE VIEW Yes

B RESEARCH MARKET PRICE


Maximum Price Minimum Price
No Amount Unit Price Amount Unit Price Link Research Report
1 8,196,000,000 96,428,571 7,855,000,000 92,417,000 Link

C INVESTOR'S EXPECTED PRICE


Primary Unit
No Primary Price Price Expected Profit Rate Expected Amount Expected Unit Price
1 4,376,494,878 51,488,175 100% 8,800,000,000 103,529,412

D APG'S SIMULATION PRICE


IN'S EXPECTED
MAX PRICE MIN PRICE
PRICE
RESELLING AMOUNT
1 Gross Unit Price 103,529,412 105,882,353 92,417,000
2 Gross Amount 8,800,000,000 9,000,000,000 7,855,445,000
3 Contract Price 60% 5,280,000,000 5,400,000,000 4,713,267,000
TAX & FEES 339,320,800 345,669,000 309,339,680
1 PIT Landlord 2% 105,600,000 108,000,000 94,265,340
2 PIT Authorizee 1% 52,800,000 54,000,000 47,132,670
3 Registration Fee (*) 0.50% 26,400,000 27,000,000 23,566,335
4 Evaluation Fee (*) 0.15% 7,920,000 8,100,000 7,069,901
5 Agent Fee 1% 86,600,800 88,569,000 77,305,434
6 Notary Fee (*) 10,000,000 10,000,000 10,000,000 10,000,000
7 Lobby Developer
8 Compensate Rentee
9 Internal Policy 50,000,000 50,000,000 50,000,000 50,000,000
NET PROFIT REVIEW 8,460,679,200 8,654,331,000 7,546,105,320
1 NET Unit Price 99,537,402 101,815,659 88,777,710

E CONCLUSION
APG's Simulation Price
Primary Price IN's expected price Max Price Min Price
1 Gross Amount 4,376,494,878 8,800,000,000 9,000,000,000 7,855,445,000
2 Gross Unit Price 51,488,175 103,529,412 105,882,353 92,417,000
3 Profit/Primary Price (%) 101% 106% 79%

You might also like