Anonymous said...
As a layman, I would like to do a simple calculation to show TC's land value based on the tender result of Waterview site which is located at Tampines Ave 1/10 and also estimate the RP of TC.
Below is the news:
------------------
Sim Lian Land Pte Ltd has won the tender for the residential site at Tampines Ave 1/Tampines Ave 10.
The Urban Redevelopment Authority (URA) awarded the company the tender after it submitted the highest bid for the site.
The 31,740.4 square meter land parcel was offered for sale on a 99-year lease. Sim Lian Land put in a $302 million bid, translating to $4,530.79 psm/gfa. The site has a maximum permissible gross floor area (GFA) of 66,655 square meters.
-----------------------------------------------
Waterview's land value is $4,530.79 psm/gfa which is equal to $421 psf/gfa.
TC's gfa is (702,157 sqft * 2.8) = 1,966,039 sqft
If we use the same land value of $421 psf/gfa, then TC's land value is 1,966,039 sqft * $421 = $827,702,419 which is equal to ($827,702,419 / 560) $1,478,040 per unit.
I believe TC is in a better location than Waterview.
A 5% increase will translate to $1,551,952 per unit.
A 10% increase will translate to $1,625,844 per unit.
The land value for TC is in the range of 1.55 m to 1.65m per unit as at now.
For en bloc sales, we must also factor in the price increase at the end of 2 years.
I think $1.6m to 1.7m is a fair estimation of RP for TC.
Regards
I have done a quick LAYMAN computation of DC/DP for (a) increase in intensity and (b) upgrading of lease tenure from 78 years to 99 years based on Residential GPR 2.8 using SLA examples
Whilst (a) is pretty straightforward and the major part of the DC/DP, (b) is complete guesswork , and I have no way of knowing in advance what market value the Chief Valuer will set on a 99-year lease based on residential use at GPR 2.8. I can do a stab at it by using the 2007 figure but really, I need something more concrete than that.
Until I can get a feel for a probable value - I shall not even hazard a guess at the total DC/DP as yet. But looking at the range of probabilities from $130m to $180m