Home
Proposal

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
Tahun	URAIAN				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
No	No Unit	View	(dlm ribuan)	No	No Unit	View	(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
No Unit	Semi Gross	View	( 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

(ogi/Carapedia)

Pencarian Terbaru

Proposal apartemen. Contoh proposal condotel. Proposal kerja sama condotel. Contoh proposal penawaran apartemen. Ilustrasi pembayaran condotel. Contoh proposal pembangunan hotel. Proposal penawaran investasi hotel.

Proposal condotel. Contoh proposal penawaran take over usaha. Contoh proposal pengajuan apartemen. Perhitungan bisnis kondotel. Contoh surat penawaran sayuran ke hotel. Contoh surat penawaran unit apartemen. Proposal penawaran hotel.

Hitungan kekuangan pembangunan kondotel. Http://carapedia.com/proposal_penawaran_condotel_info437.html. Surat penawaran apartment. Https://carapedia.com/proposal_penawaran_condotel_info437.html. Proposal investasi apartemen. Proposal kerjasama pembangunan apartemen.