Proposal
Contoh Proposal Penawaran Condotel
Dengan hormat,
Berikut kami kirimkan Penawaran Condotel Best Western xxx Hotel -
Semarang beserta ilustrasinya.
Silahkan kunjungi Website kami di www.xxx.com dan Show Unit di kantor kami, PT. xxx Prima, Pertokoan Metro Plaza Jl. MT. Haryono
No. XX Semarang 50242
Untuk informasi lebih lanjut mohon hubungi Sdri. Sendy di nomor :
024 - 8442XX882 atau 0858 XX 8850
Terimakasih.
Salam,
PT. xxx Prima
(Suripto)
| PROYEKSI PENDAPATAN | ||||||||||
| INVESTASI BEST WESTERN STAR HOTEL | ||||||||||
| HARGA 1 UNIT CONDOTEL | Rp. | 620,000,000 | ||||||||
| Tahun | URAIAN | Tarif Hotel | Investasi | Pendapatan | ||||||
| Rp. / malam | (Rp) | (Rp) | ||||||||
| 2011 | 620,000,000 | |||||||||
| 2012 | ||||||||||
| 2013 | Jaminan Pendapatan | 8% | 49,600,000 | |||||||
| 2014 | Jaminan Pendapatan | 10% | 62,000,000 | |||||||
| 2015 | Jaminan Pendapatan | 12% | 74,400,000 | |||||||
| 2016 | Open Management | 750,000 | 94,770,000 | |||||||
| 2017 | Open Management | 825,000 | 104,247,000 | |||||||
| 2018 | Open Management | 900,000 | 113,724,000 | |||||||
| 2019 | Open Management | 1,000,000 | 126,360,000 | |||||||
| dst .. | ||||||||||
| 625,101,000 | ||||||||||
| ILUSTRASI PERHITUNGAN UNTUK TAHUN 2016 | ||||||||||
| Asumsi : | - Tingkat Hunian (Okupansi) | 65% | (Saat ini di Semarang mencapai 80% - 90%) | |||||||
| - Biaya Operasional dll | 46% | (Biasanya untuk Hotel berkisar 35% - 40%) | ||||||||
| Pendapatan dalam 1 bulan | : | 30 | hari x | 65% | x | 750,000 | = | 14,625,000 | ||
| Biaya Operasional dll | : | 46% | x | 14,625,000 | = | 6,727,500 | ||||
| 7,897,500 | ||||||||||
| Pendapatan dalam tahun 2016 | = | 94,770,000 | ||||||||
| UNIT TERSEDIA DAN HARGA CONDOTEL | ||||||||
| BEST WESTERN STAR HOTEL - SEMARANG | ||||||||
| HARGA BERLAKU MULAI TANGGAL 01 JUNI 2011 | ||||||||
| No | No Unit | View | Harga Jual | No | No Unit | View | Harga Jual | |
| (dlm ribuan) | (dlm ribuan) | |||||||
| 1 | 301 | South | 620,000 | 33 | 1902 | North | 750,000 | |
| 2 | 302 | North | 620,000 | 34 | 1903 | South | 750,000 | |
| 3 | 303 | South | 620,000 | 35 | 1905 | West + South | 800,000 | |
| 4 | 305 | South | 620,000 | 36 | 1906 | North | 750,000 | |
| 5 | 310 | North | 620,000 | 37 | 1907 | South | 750,000 | |
| 6 | 311 | South | 620,000 | 38 | 1908 | North | 750,000 | |
| 39 | 1910 | North | 750,000 | |||||
| 7 | 508 | South | 625,000 | 40 | 1912 | North | 750,000 | |
| 8 | 520 | North | 625,000 | 41 | 1916 | West +North | 800,000 | |
| 42 | 1918 | North | 750,000 | |||||
| 9 | 705 | South | 650,000 | |||||
| 10 | 706 | North | 650,000 | 43 | 2001 | South | 765,000 | |
| 44 | 2002 | North | 765,000 | |||||
| 11 | 905 | South | 675,000 | 45 | 2003 | South | 765,000 | |
| 12 | 907 | South | 675,000 | 46 | 2005 | West + South | 810,000 | |
| 13 | 922 | North | 675,000 | 47 | 2006 | North | 765,000 | |
| 14 | 926 | North | 675,000 | 48 | 2007 | South | 765,000 | |
| 49 | 2008 | North | 765,000 | |||||
| 15 | 1106 | North | 675,000 | 50 | 2010 | North | 765,000 | |
| 16 | 1107 | South | 675,000 | 51 | 2012 | North | 765,000 | |
| 17 | 1128 | North | 675,000 | 52 | 2016 | West + North | 810,000 | |
| 53 | 2018 | North | 765,000 | |||||
| 18 | 1203 | South | 675,000 | |||||
| 19 | 1209 | West | 675,000 | |||||
| 20 | 1210 | North | 675,000 | |||||
| 21 | 1211 | West | 675,000 | |||||
| 22 | 1220 | South | 675,000 | |||||
| 23 | 1508 | North | 700,000 | |||||
| 24 | 1522 | North | 700,000 | |||||
| 25 | 1602 | North | 725,000 | |||||
| 26 | 1603 | South | 725,000 | |||||
| 27 | 1606 | North | 725,000 | |||||
| 28 | 1607 | South | 725,000 | |||||
| 29 | 1612 | North | 725,000 | |||||
| 30 | 1707 | South | 750,000 | |||||
| 31 | 1708 | North | 750,000 | |||||
| 32 | 1718 | North | 750,000 | |||||
| CATATAN : HARGA TIDAK MENGIKAT DAN SEWAKTU-WAKTU DAPAT BERUBAH | ||||||||
| PT. STAR PRIMA | |||||||||||||||||||
| ILUSTRASI PEMBAYARAN BEST WESTERN STAR HOTEL - SEMARANG | |||||||||||||||||||
| HARGA BERLAKU MULAI TANGGAL 01 JULI 2011 | |||||||||||||||||||
| No Unit | Luas (m2) | View | HARGA | CASH | BERTAHAP 12x | BERTAHAP 18x | BERTAHAP 24x | KPA 5 th | |||||||||||
| Semi Gross | ( Rp ) | DP 20% | DP 20% | DP 30% | DP 30% | ||||||||||||||
| 29.87 | 620,000,000 | 620,000,000 | 620,000,000 | 620,000,000 | 620,000,000 | 620,000,000 | |||||||||||||
| DISCOUNT | 10% | 62,000,000 | - | - | - | - | - | - | - | ||||||||||
| HARGA JUAL ( HJ ) | 558,000,000 | 620,000,000 | 620,000,000 | 620,000,000 | 620,000,000 | ||||||||||||||
| PPN 10% | 55,800,000 | 62,000,000 | 62,000,000 | 62,000,000 | 62,000,000 | ||||||||||||||
| TOTAL termasuk PPN | 613,800,000 | 682,000,000 | 682,000,000 | 682,000,000 | 682,000,000 | ||||||||||||||
| BOOKING FEE (BF) | - | - | - | - | - | ||||||||||||||
| Angsuran 1 ( 10 hari setelah Booking Fee ) | 613,800,000 | (10% HJ+PPN-TM-BF) | 124,000,000 | (20% HJ+PPN-TM-BF) | 186,000,000 | (20% HJ+PPN-TM-BF) | 248,000,000 | (30% HJ + PPN - TM - BF) | 248,000,000 | ||||||||||
| ( LUNAS ) | ( 10% HJ + PPN - BF ) | ( 20% HJ + PPN - BF ) | ( 30% HJ + PPN - BF ) | ( 30% HJ + PPN - BF ) | |||||||||||||||
| Angsuran 2 ( 30 hari setelah Angsuran 1 ) | 10% HJ | 62,000,000 | 30,927,059 | 20,756,522 | 10,488,333 | ||||||||||||||
| ( 10% HJ ) | ( dst … 17 x ) | ( dst … 23 x ) | ( dst … 60 x ) | ||||||||||||||||
| Angsuran 3 ( 30 hari setelah Angsuran 2 ) | 49,600,000 | ||||||||||||||||||
| ( dst … 10 x ) | |||||||||||||||||||
| CATATAN : | - HARGA DAN ILUSTRASI PEMBAYARAN SEWAKTU-WAKTU DAPAT BERUBAH | ||||||||||||||||||
| - KUNJUNGI SHOW UNIT : PERTOKOAN METRO PLAZA NO. A2, JL. MT. HARYONO 970 , PETERONGAN - SEMARANG | |||||||||||||||||||
| TELP : 024-8442882 , FAX : 024-8417820 | |||||||||||||||||||
Surat penawaran hotel. Contoh proposal hotel. Contoh proposal perhotelan. Pengertian condotel. Proposal perhotelan. Definisi condotel. Arti condotel.
Contoh proposal penawaran hotel. Proposal penawaran hotel. Bisnis condotel. Proposal penawaran investasi. Proposal condotel. Contoh proposal usaha hotel. Condotel.
Contoh surat penawaran investasi. Contoh proposal penawaran investasi. Proposal usaha hotel. Arti kondotel. Contoh penawaran hotel. Investasi condotel 2012. Investasi condotel.
Pengertian kondotel. Contoh surat surat bisnis untuk investasi hotel. Harga condotel. Definisi kondotel. Condotel di semarang. Contoh proposal pajak pertambahan nilai. Www.xxx.co.id.
Konsep condotel. Penawaran condotel. Penawaran jasa transportasi. Konsep proposal penawaran. Condotel semarang. Home @36 condotel. Proposal apartemen.
Cara menghitung investasi hotel. Contoh surat penawaran design. Contoh proposal event tahun baru. Pengertian okupansi. Kerjasama investasi hotel. Proposal investasi hotel. Perhitungan investasi hotel.
Surat penawaran kamar hotel. Denah hotel 3 lantai. Contoh proposal penawaran produk ke mall. Contoh proposal penawaran website hotel. Contoh proposal investasi. Contoh surat penawaran harga kamar. Proposal hotel.
Surat penawaran harga kamar hotel. Bisnis kondotel. Referensi proposal penawaran. Arti okupansi. Contoh condotel. Perhitungan semi gross. Contoh surat penawaran apartemen.
Contoh penawaran produk hotel. Membuat surat penawaran ke hotel. Proposal kegiatan hotel. Surat penawaran condotel. Www.xxx.com. Investasi kamar hotel. Contoh proposal penawaran kerjasama dengan hotel.
Surat penawaran investasi. Perhitungan investasi condotel. Proposal penawaran produk ke hotel. Contoh penawaran design gambar. Contoh proposal penawaran apartment. Contoh denah mall. Proposal bisnis condotel.
Proposal acara hotel. Contoh proposal acara tahun baru. Contoh proposal produk penawaran. Contoh proposal kegiatan tahun baru. Proposal event tahun baru. Contoh proposal apartemen. Sampel penawaran event hotel.
Cara menjual condotel. Denah condotel. Contoh penawaran investasi. Cara menghitung investasi pariwisata. Proposal penawaran harga untuk perhotelan. Arti dari condotel. Proposal penawaran apartment.
Contoh surat penawaran apartement. Event apa yg cocok untuk condotel. Bisnis condotel di bandung. Proposal penawaran harga hotel. Proposal usaha perhotelan. Proposal penawaran condotel. Proposal entertainment tahun baru.
Proposal penawaran musik. Definisi proposal penawaran. Contoh perhitungan investasi hotel. Contoh surat penawaran apartment. Proposal penawaran investasi hotel. Perhitungan bisnis hotel. Contoh proposal natal.
Contoh proposal penawaran kamar hotel. Proposal usaha apartemen.
