Proposal penawaran oke

download Proposal penawaran oke

If you can't read please download the document

  • date post

    28-May-2015
  • Category

    Marketing

  • view

    843
  • download

    19

Embed Size (px)

description

Malang Trade Center Blimbing

Transcript of Proposal penawaran oke

  • 1. PENAWARAN

2. PT KARYA INDAH SUKSESKANTOR PUSAT JL. A. YANI 53-55 MALANGAGEN PEMASARAN: Tjandra Rudyanto HP. 08123567289 Lely Susianiwati HP. 8125259189 JL. ARGOPURO NO. 24 LAWANG Telp. (0341) 7089078tjandraru[email protected] 3. MASTER PLAN PASAR TRADISIONAL MODERNTRADE CENTERRUKOCONDOTEL 4. PASAR TRADISIONAL MODERNKIOS (3x4)LOSS (2X3)EMPE R (1,5X2) 5. TRADE CENTER 6. LUASAN TRADE CENTER DESCRIPTIONSSALEABLE AREASIRKULASITOTAL LUASNOTELANTAI 1 TRADE CENTER KIOS 1 KIOS 2 KIOS 3 KIOS 4 CAFETARIA SIRKULASI & SERVICE AREA SUB TOTAL26.25 438 72 36 233 805.25m2 m2 m2 m2 m2 m2sell area sell area sell area sell area rent area826.75 826.7526.25 438 72 36 233 826.75 1632m2 m2 m2 m3 m2 m2 m2 m2sell area sell area sell area sell area sell area rent area rent area761.25 761.25330 26.25 142.5 9 20 233 110 761.25 1632m2 m2 m2 m2 m2 m2 m2 m2 m2sell area sell area sell area sell area rent area rent area rent area rent area2311 2311909 12 8 690 356 223 233 43 2311 4785m2 m2 m2 m2 m2 m2 m2 m2 m2sell area sell area sell area sell area rent area rent area rent area rent area2355.2 2355.2702 24 402 168 233 15.6 207.2 368 2355.2 4475m2 m2 m2 m2 m2rent area rent area rent area rent areaLANTAI 2 TRADE CENTER KIOS 1 KIOS 2 KIOS 3 KIOS 4 KIOS 5 CAFETARIA TENANT SIRKULASI & SERVICE AREA SUB TOTAL330 26.25 142.5 9 20 233 110 870.75LANTAI 3 TRADE CENTER KIOS 1 KIOS 2 KIOS 3 KIOS 4 AREA PROMOSI AREA PROMOSI CAFETARIA BANK SIRKULASI & SERVICE AREA SUB TOTAL909 12 8 690 356 223 233 43 2474LANTAI 3A TRADE CENTER KIOS 1 KIOS 2 KIOS 3 FOOD COURT CAFETARIA ATM AREA PROMOSI open space SIRKULASI & SERVICE AREA SUB TOTAL702 24 402 168 233 15.6 207.2 368 2119.8LANTAI 5 TRADE CENTER FOOD COURT CAF AREA PAMERAN ATM SIRKULASI & SERVICE AREA SUB TOTAL1366.42153.01 2153.01147 147.4 1000 72 2153.01 3685TOTAL7636.28407.2116209147 147.4 1000 72 7. FOODCOURT 8. HARGA PROMO CASH BACK 100 JUTA *berlaku Feb-Mar 2014 khusus Food CourtPRICE LIST PASAR MODERN Per Tanggal 15 januari - 31 Maret 2014 DIMENSI HARGA LT TYPE M2 JUAL 13x23x33.5x2.5 23x23x2.53X33.5x2.54x2.5 33x23x34x24x3 43x23x34x3 FOOD COURT3X3.5DP 30%12XIN HOUSE DP 30%24XDP 30%KPR 5 TAHUN10 TAHUNCASH KERAS Disc.10%Standart360,000,000108,000,00021,000,000108,000,00011,025,000108,000,0005,231,1063,192,229324,000,000Pojok378,000,000113,400,00022,050,000113,400,00011,576,250113,400,0005,492,6613,351,841340,200,000Standart540,000,000162,000,00031,500,000162,000,00016,537,500162,000,0007,846,6584,788,344486,000,000Pojok567,000,000170,100,00033,075,000170,100,00017,364,375170,100,0008,238,9915,027,761510,300,000Standart525,000,000157,500,00030,625,000157,500,00016,078,125157,500,0007,628,6964,655,335472,500,000Pojok551,250,000165,375,00032,156,250165,375,00016,882,031165,375,0008,010,1304,888,101496,125,000Standart360,000,000108,000,00021,000,000108,000,00011,025,000108,000,0005,231,1063,192,229324,000,000Pojok378,000,000113,400,00022,050,000113,400,00011,576,250113,400,0005,492,6613,351,841340,200,000Standart450,000,000135,000,00026,250,000135,000,00013,781,250135,000,0006,538,8823,990,287405,000,000Pojok472,500,000141,750,00027,562,500141,750,00014,470,313141,750,0006,865,8264,189,801425,250,000Standart540,000,000162,000,00031,500,000162,000,00016,537,500162,000,0007,846,6584,788,344486,000,000Pojok567,000,000170,100,00033,075,000170,100,00017,364,375170,100,0008,238,9915,027,761510,300,000Standart525,000,000157,500,00030,625,000157,500,00016,078,125157,500,0007,628,6964,655,335472,500,000Pojok551,250,000165,375,00032,156,250165,375,00016,882,031165,375,0008,010,1304,888,101496,125,000Standart600,000,000180,000,00035,000,000180,000,00018,375,000180,000,0008,718,5095,320,382540,000,000Pojok630,000,000189,000,00036,750,000189,000,00019,293,750189,000,0009,154,4355,586,402567,000,000Standart360,000,000108,000,00021,000,000108,000,00011,025,000108,000,0005,231,1063,192,229324,000,000Pojok378,000,000113,400,00022,050,000113,400,00011,576,250113,400,0005,492,6613,351,841340,200,000Standart540,000,000162,000,00031,500,000162,000,00016,537,500162,000,0007,846,6584,788,344486,000,000Pojok567,000,000170,100,00033,075,000170,100,00017,364,375170,100,0008,238,9915,027,761510,300,000Standart480,000,000144,000,00028,000,000144,000,00014,700,000144,000,0006,974,8074,256,306432,000,000Pojok504,000,000151,200,00029,400,000151,200,00015,435,000151,200,0007,323,5484,469,121453,600,000Standart720,000,000216,000,00042,000,000216,000,00022,050,000216,000,00010,462,2116,384,459648,000,000Pojok756,000,000226,800,00044,100,000226,800,00023,152,500226,800,00010,985,3226,703,682680,400,000Standart360,000,000108,000,00021,000,000108,000,00011,025,000108,000,0005,231,1063,192,229324,000,000Pojok378,000,000113,400,00022,050,000113,400,00011,576,250113,400,0005,492,6613,351,841340,200,000Standart540,000,000162,000,00031,500,000162,000,00016,537,500162,000,0007,846,6584,788,344486,000,000Pojok567,000,000170,100,00033,075,000170,100,00017,364,375170,100,0008,238,9915,027,761510,300,000Standart720,000,000216,000,00042,000,000216,000,00022,050,000216,000,00010,462,2116,384,459648,000,000Pojok756,000,000226,800,00044,100,000226,800,00023,152,500226,800,00010,985,3226,703,682680,400,000Standart600,000,000180,000,00035,000,000180,000,00018,375,000---540,000,000Pojok600,000,000180,000,00035,000,000180,000,00018,375,000---540,000,000*Harga dapat berubah tanpa pemberitahuan terlebih dahuluHarga Jual Termasuk : ITJ (Rp 5.000.000), IMB, Biaya penyambungan listrik dan telepon, Ppn 10% Harga Jual Tidak Termasuk : Biaya Split, BPHTB, Biaya PPJB/AJB, Service Charge, Sinking fundKhusus untuk FOODCOURT: Dapatkan Promo cashback 100 Juta Rupiah (langsung dipotongkan harga jual). Berlaku mulai feb-mar'14 9. RUKO 10. Harga JualPRICE LIST RUKO Per Tanggal 15 januari - 31 Maret 2014 BLOK LT DIMENSIA3DP12KPR (asumsi bunga 9% /th) DP24DP5 Tahun10 TahunCash Keras Disc. 10%3,194,400,000 948,320,000 186,340,000 996,236,000 97,828,500 948,320,000 46.417.343 28.325.716 2,874,960,00031,597,200,000 469,160,00093,170,000 493,118,000 48,914,250 469,160,000 23.208.671 14.162.858 1,437,480,0004x91,716,000,000 504,800,000 100,100,000 530,540,000 52,552,500 504,800,000 24.934.936 15.216.294 1,544,400,000 1,887,600,000 556,280,000 110,110,000 584,594,000 57,807,750 556,280,000 27.428.430 16.737.923 1,698,840,0004x92,310,000,000 683,000,000 134,750,000 717,650,000 70,743,750 683,000,000 33.566.260 20.483.473 2,079,000,000pojokD84,700,000 447,380,000 44,467,500 425,600,000 21.098.792 12.875.326 1,306,800,000pojok24 x 10 1,452,000,000 425,600,000 pojokC2IN HOUSE4 x 12 2,904,000,000 861,200,000 169,400,000 904,760,000 88,935,000 861,200,000 42.197.585 25.750.651 2,613,600,000 pojokBHARGA2,541,000,000 752,300,000 148,225,000 790,415,000 77,818,125 752,300,000 36.922.886 22.531.820 2,286,900,000* Harga dapat berubah tanpa pemberitahuan terlebih dahulu Harga Jual Termasuk : ITJ (Rp 10.000.000), IMB, Biaya penyambungan listrik, air bersih dan telepon, Ppn 10% Harga Jual Tidak Termasuk : Biaya Split, BPHTB, Biaya PPJB/AJB, Telepon,Service Charge, Sinking fundCATATAN: *Ruko Blok C terdiri 2 pintu depan belakang *Pembayaran pertama dibayar maksimal 7 hari setelah Tanda Jadi *Cash Keras dapat diangsur 3x 11. CONDOTEL 12. STANDARTLuas Gross: 4,7 m x 4,5 m 13. FAMILYLuas Gross: 4,7 m x 9 m 14. SUITELuas Gross: 4 m x 7,5 m 15. PRESIDENT SUITELuas Gross: 5 m x 8 m 16. HARGA PRICE LIST CONDOTEL Per Tanggal 15 januari - 31 Maret 2014PRESIDENT SUITEHARGA JUAL950,000,000SUITEFAMILY710,000,000 1,000,000,000STANDART500,000,000HARD CASH Diskon 10% ITJ Pelunasan95,000,000 10,000,000 845,000,00071,000,000 10,000,000 629,000,000100,000,000 10,000,000 890,000,00050,000,000 10,000,000 440,000,000IN HOUSE ITJ DP 30% Cicilan 12x10,000,000 285,000,000 54,583,33310,000,000 213,000,000 40,583,333* Instalasi listrik dan air * Furniture10,000,000 300,000,000 57,500,00010,000,000 150,000,000 28,333,333KPA ITJ 10,000,000 10,000,000 DP 30% 285,000,000 213,000,000 Cicilan KPA(*asumsi bunga 9% /tahun) 5 tahun 13,804,306 10,316,903 10 tahun 8,423,939 6,295,786 *Harga dapat berubah tanpa pemberitahuan terlebih dahuluHarga termasuk : * Ikatan Tanda Jadi (ITJ) Rp. 10.000.000 * Garansi Investasi 120 juta dalam 3 tahun pertama10,000,000 300,000,00010,000,000 150,000,00014,530,849 8,867,3047,265,424 4,433,652* PPN 10% Harga Tidak Termasuk : * BPHTB,AJB, PPJB * Biaya KPA * Biaya pajak lainnya yang sesuai dengan peraturan pemerintah 17. Terima kasih atas kesempatan yang diberikan, dan Kami tunggu investasi Anda di Pusat Bisnis terbesar di Kota Malang.Hormat Kami Rudy & Lely