proposal penawaran rudy

58
PENAWARAN

Upload: ruly-print

Post on 25-Jun-2015

314 views

Category:

Documents


7 download

TRANSCRIPT

Page 1: Proposal penawaran rudy

PENAWARAN

Page 2: Proposal penawaran rudy

PT KARYA INDAH SUKSES

KANTOR PUSATJL. A. YANI 53-55 MALANG

AGEN PEMASARAN:Tjandra Rudyanto HP. 08123567289Lely Susianiwati HP. 8125259189

JL. ARGOPURO NO. 24 LAWANGTelp. (0341) 7089078

[email protected]

Page 3: Proposal penawaran rudy
Page 4: Proposal penawaran rudy
Page 5: Proposal penawaran rudy
Page 6: Proposal penawaran rudy
Page 7: Proposal penawaran rudy
Page 8: Proposal penawaran rudy

MASTER PLAN

PASAR TRADISIONAL MODERN

TRADE CENTER

RUKO

CONDOTEL

Page 9: Proposal penawaran rudy
Page 10: Proposal penawaran rudy
Page 11: Proposal penawaran rudy
Page 12: Proposal penawaran rudy
Page 13: Proposal penawaran rudy
Page 14: Proposal penawaran rudy
Page 15: Proposal penawaran rudy

PASAR TRADISIONAL MODERN

KIOS (3x4)

EMPER (1,5X2

)

LOSS (2X3)

Page 16: Proposal penawaran rudy

TRADE CENTER

Page 17: Proposal penawaran rudy
Page 18: Proposal penawaran rudy
Page 19: Proposal penawaran rudy

LUASAN TRADE CENTERSALEABLE AREA SIRKULASI NOTE

LANTAI 1TRADE CENTERKIOS 1 26.25 26.25 m2 sell areaKIOS 2 438 438 m2 sell areaKIOS 3 72 72 m2 sell areaKIOS 4 36 36 m2 sell areaCAFETARIA 233 233 m2 rent areaSIRKULASI & SERVICE AREA 826.75 826.75 m2

805.25 826.75 1632

LANTAI 2TRADE CENTERKIOS 1 330 330 m2 sell areaKIOS 2 26.25 26.25 m2 sell areaKIOS 3 142.5 142.5 m2 sell areaKIOS 4 9 9 m3 sell areaKIOS 5 20 20 m2 sell areaCAFETARIA 233 233 m2 rent areaTENANT 110 110 m2 rent areaSIRKULASI & SERVICE AREA 761.25 761.25 m2

SUB TOTAL 870.75 761.25 1632

LANTAI 3TRADE CENTERKIOS 1 909 909 m2 sell areaKIOS 2 12 12 m2 sell areaKIOS 3 8 8 m2 sell areaKIOS 4 690 690 m2 sell areaAREA PROMOSI 356 356 m2 rent areaAREA PROMOSI 223 223 m2 rent areaCAFETARIA 233 233 m2 rent areaBANK 43 43 m2 rent areaSIRKULASI & SERVICE AREA 2311 2311 m2

SUB TOTAL 2474 2311 4785

LANTAI 3ATRADE CENTERKIOS 1 702 702 m2 sell areaKIOS 2 24 24 m2 sell areaKIOS 3 402 402 m2 sell areaFOOD COURT 168 168 m2 sell areaCAFETARIA 233 233 m2 rent areaATM 15.6 15.6 m2 rent areaAREA PROMOSI 207.2 207.2 m2 rent areaopen space 368 368 m2 rent areaSIRKULASI & SERVICE AREA 2355.2 2355.2 m2

SUB TOTAL 2119.8 2355.2 4475

LANTAI 5TRADE CENTERFOOD COURT 147 147 m2 rent areaCAFÉ 147.4 147.4 m2 rent areaAREA PAMERAN 1000 1000 m2 rent areaATM 72 72 m2 rent areaSIRKULASI & SERVICE AREA 2153.01 2153.01 m2

SUB TOTAL 1366.4 2153.01 3685

TOTAL 7636.2 8407.21 16209

SUB TOTAL

DESCRIPTIONS TOTAL LUAS

Page 20: Proposal penawaran rudy
Page 21: Proposal penawaran rudy
Page 22: Proposal penawaran rudy
Page 23: Proposal penawaran rudy
Page 24: Proposal penawaran rudy
Page 25: Proposal penawaran rudy
Page 26: Proposal penawaran rudy
Page 27: Proposal penawaran rudy

FOODCOURT

Page 28: Proposal penawaran rudy
Page 29: Proposal penawaran rudy
Page 30: Proposal penawaran rudy
Page 31: Proposal penawaran rudy

HARGA

Per Tanggal 15 januari - 31 Maret 2014DIMENSI HARGA CASH KERAS

M2 JUAL DP 30% 12X DP 30% 24X DP 30% 5 TAHUN 10 TAHUN Disc.10%

1 Standart 360,000,000 108,000,000 21,000,000 108,000,000 11,025,000 108,000,000 5,231,106 3,192,229 324,000,000

Pojok 378,000,000 113,400,000 22,050,000 113,400,000 11,576,250 113,400,000 5,492,661 3,351,841 340,200,000

Standart 540,000,000 162,000,000 31,500,000 162,000,000 16,537,500 162,000,000 7,846,658 4,788,344 486,000,000

Pojok 567,000,000 170,100,000 33,075,000 170,100,000 17,364,375 170,100,000 8,238,991 5,027,761 510,300,000

Standart 525,000,000 157,500,000 30,625,000 157,500,000 16,078,125 157,500,000 7,628,696 4,655,335 472,500,000

Pojok 551,250,000 165,375,000 32,156,250 165,375,000 16,882,031 165,375,000 8,010,130 4,888,101 496,125,000

2 Standart 360,000,000 108,000,000 21,000,000 108,000,000 11,025,000 108,000,000 5,231,106 3,192,229 324,000,000

Pojok 378,000,000 113,400,000 22,050,000 113,400,000 11,576,250 113,400,000 5,492,661 3,351,841 340,200,000

Standart 450,000,000 135,000,000 26,250,000 135,000,000 13,781,250 135,000,000 6,538,882 3,990,287 405,000,000

Pojok 472,500,000 141,750,000 27,562,500 141,750,000 14,470,313 141,750,000 6,865,826 4,189,801 425,250,000

Standart 540,000,000 162,000,000 31,500,000 162,000,000 16,537,500 162,000,000 7,846,658 4,788,344 486,000,000

Pojok 567,000,000 170,100,000 33,075,000 170,100,000 17,364,375 170,100,000 8,238,991 5,027,761 510,300,000

Standart 525,000,000 157,500,000 30,625,000 157,500,000 16,078,125 157,500,000 7,628,696 4,655,335 472,500,000

Pojok 551,250,000 165,375,000 32,156,250 165,375,000 16,882,031 165,375,000 8,010,130 4,888,101 496,125,000

Standart 600,000,000 180,000,000 35,000,000 180,000,000 18,375,000 180,000,000 8,718,509 5,320,382 540,000,000

Pojok 630,000,000 189,000,000 36,750,000 189,000,000 19,293,750 189,000,000 9,154,435 5,586,402 567,000,000

3 Standart 360,000,000 108,000,000 21,000,000 108,000,000 11,025,000 108,000,000 5,231,106 3,192,229 324,000,000

Pojok 378,000,000 113,400,000 22,050,000 113,400,000 11,576,250 113,400,000 5,492,661 3,351,841 340,200,000

Standart 540,000,000 162,000,000 31,500,000 162,000,000 16,537,500 162,000,000 7,846,658 4,788,344 486,000,000

Pojok 567,000,000 170,100,000 33,075,000 170,100,000 17,364,375 170,100,000 8,238,991 5,027,761 510,300,000

Standart 480,000,000 144,000,000 28,000,000 144,000,000 14,700,000 144,000,000 6,974,807 4,256,306 432,000,000

Pojok 504,000,000 151,200,000 29,400,000 151,200,000 15,435,000 151,200,000 7,323,548 4,469,121 453,600,000

Standart 720,000,000 216,000,000 42,000,000 216,000,000 22,050,000 216,000,000 10,462,211 6,384,459 648,000,000

Pojok 756,000,000 226,800,000 44,100,000 226,800,000 23,152,500 226,800,000 10,985,322 6,703,682 680,400,000

4 Standart 360,000,000 108,000,000 21,000,000 108,000,000 11,025,000 108,000,000 5,231,106 3,192,229 324,000,000

Pojok 378,000,000 113,400,000 22,050,000 113,400,000 11,576,250 113,400,000 5,492,661 3,351,841 340,200,000

Standart 540,000,000 162,000,000 31,500,000 162,000,000 16,537,500 162,000,000 7,846,658 4,788,344 486,000,000

Pojok 567,000,000 170,100,000 33,075,000 170,100,000 17,364,375 170,100,000 8,238,991 5,027,761 510,300,000

Standart 720,000,000 216,000,000 42,000,000 216,000,000 22,050,000 216,000,000 10,462,211 6,384,459 648,000,000

Pojok 756,000,000 226,800,000 44,100,000 226,800,000 23,152,500 226,800,000 10,985,322 6,703,682 680,400,000

Standart 600,000,000 180,000,000 35,000,000 180,000,000 18,375,000 - - - 540,000,000

Pojok 600,000,000 180,000,000 35,000,000 180,000,000 18,375,000 - - - 540,000,000

*Harga dapat berubah tanpa pemberitahuan terlebih dahulu

Harga 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

3x2

4x2.5

3x2

3x3

4x2

4x3

3.5x2.5

FOOD COURT

3X3.5

PRICE LIST PASAR MODERN

LT TYPE IN HOUSE KPR

3x2

3x3

3.5x2.5

3x2

3x2.5

3X3

3x3

4x3

PROMO CASH BACK100 JUTA

*berlaku Feb-Mar 2014khusus Food Court

Page 32: Proposal penawaran rudy

RUKO

Page 33: Proposal penawaran rudy
Page 34: Proposal penawaran rudy
Page 35: Proposal penawaran rudy
Page 36: Proposal penawaran rudy
Page 37: Proposal penawaran rudy

Harga Jual

Per Tanggal 15 januari - 31 Maret 2014Cash Keras

DP DP DP Disc. 10%

A 3 4 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

pojok 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 2,874,960,000

B 2 4 x 10 1,452,000,000 425,600,000 84,700,000 447,380,000 44,467,500 425,600,000 21.098.792 12.875.326 1,306,800,000

pojok 1,597,200,000 469,160,000 93,170,000 493,118,000 48,914,250 469,160,000 23.208.671 14.162.858 1,437,480,000

C 2 4 x 9 1,716,000,000 504,800,000 100,100,000 530,540,000 52,552,500 504,800,000 24.934.936 15.216.294 1,544,400,000

pojok 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 1,698,840,000

D 3 4 x 9 2,310,000,000 683,000,000 134,750,000 717,650,000 70,743,750 683,000,000 33.566.260 20.483.473 2,079,000,000

pojok 2,541,000,000 752,300,000 148,225,000 790,415,000 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 fund

CATATAN:*Ruko Blok C terdiri 2 pintu depan belakang*Pembayaran pertama dibayar maksimal 7 hari setelah Tanda Jadi*Cash Keras dapat diangsur 3x

KPR (asumsi bunga 9% /th)

PRICE LIST RUKO

BLOKIN HOUSE

12 24LT DIMENSI HARGA

5 Tahun 10 Tahun

Page 38: Proposal penawaran rudy

CONDOTEL

Page 39: Proposal penawaran rudy
Page 40: Proposal penawaran rudy
Page 41: Proposal penawaran rudy
Page 42: Proposal penawaran rudy
Page 43: Proposal penawaran rudy
Page 44: Proposal penawaran rudy
Page 45: Proposal penawaran rudy
Page 46: Proposal penawaran rudy
Page 47: Proposal penawaran rudy
Page 48: Proposal penawaran rudy
Page 49: Proposal penawaran rudy
Page 50: Proposal penawaran rudy
Page 51: Proposal penawaran rudy

STANDART

Luas Gross: 4,7 m x 4,5 m

Page 52: Proposal penawaran rudy

FAMILY

Luas Gross: 4,7 m x 9 m

Page 53: Proposal penawaran rudy

SUITE

Luas Gross: 4 m x 7,5 m

Page 54: Proposal penawaran rudy

PRESIDENT SUITE

Luas Gross: 5 m x 8 m

Page 55: Proposal penawaran rudy

HARGA

Per Tanggal 15 januari - 31 Maret 2014

PRESIDENT SUITE SUITE FAMILY STANDART

HARGA JUAL 950,000,000 710,000,000 1,000,000,000 500,000,000

Harga termasuk :Diskon 10% 95,000,000 71,000,000 100,000,000 50,000,000 * Ikatan Tanda Jadi (ITJ) Rp. 10.000.000ITJ 10,000,000 10,000,000 10,000,000 10,000,000 * Garansi Investasi 120 juta dalam 3 tahun pertama

Pelunasan 845,000,000 629,000,000 890,000,000 440,000,000 * Instalasi listrik dan air

* Furniture

ITJ 10,000,000 10,000,000 10,000,000 10,000,000 * PPN 10%DP 30% 285,000,000 213,000,000 300,000,000 150,000,000 Cicilan 12x 54,583,333 40,583,333 57,500,000 28,333,333 Harga Tidak Termasuk :

* BPHTB,AJB, PPJBITJ 10,000,000 10,000,000 10,000,000 10,000,000 * Biaya KPADP 30% 285,000,000 213,000,000 300,000,000 150,000,000 * Biaya pajak lainnya yang sesuai dengan peraturan pemerintahCicilan KPA(*asumsi bunga 9% /tahun)5 tahun 13,804,306 10,316,903 14,530,849 7,265,424 10 tahun 8,423,939 6,295,786 8,867,304 4,433,652 *Harga dapat berubah tanpa pemberitahuan terlebih dahulu

IN HOUSE

KPA

PRICE LIST CONDOTEL

HARD CASH

Page 56: Proposal penawaran rudy
Page 57: Proposal penawaran rudy
Page 58: Proposal penawaran rudy

Terima kasih atas kesempatan yang diberikan, dan Kami tunggu investasi Anda di Pusat Bisnis terbesar di Kota

Malang.

Hormat Kami Rudy & Lely