Scribd Logo
Upload

Welcome to Scribd!

  • Pra Business Plan 2: 1 Project Ruko 2 Development Cost 2,652,800,000 1,127,000,000

    Uploaded by

    Ferry Wijiantara
    14 views1 page
    This document outlines a business plan for a real estate development project consisting of 22 units of various types of ruko buildings with a total saleable area of 481 square meters. The total development cost is estimated to be 5.1 billion rupiah. After accounting for operational expenses, the projected gross margin is 466.3 million rupiah, representing 9.14% of total sales value.

    Original Description:

    fs

    Original Title

    fs ruko bwi 6 unit

    Copyright

    © © All Rights Reserved

    Available Formats

    PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document
    This document outlines a business plan for a real estate development project consisting of 22 units of various types of ruko buildings with a total saleable area of 481 square meters. The total development cost is estimated to be 5.1 billion rupiah. After accounting for operational expenses, the projected gross margin is 466.3 million rupiah, representing 9.14% of total sales value.

    Copyright:

    © All Rights Reserved
    Download as PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as pdf or txt
    14 views1 page

    Pra Business Plan 2: 1 Project Ruko 2 Development Cost 2,652,800,000 1,127,000,000

    Uploaded by

    Ferry Wijiantara
    This document outlines a business plan for a real estate development project consisting of 22 units of various types of ruko buildings with a total saleable area of 481 square meters. The total development cost is estimated to be 5.1 billion rupiah. After accounting for operational expenses, the projected gross margin is 466.3 million rupiah, representing 9.14% of total sales value.

    Copyright:

    © All Rights Reserved
    Download as PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as pdf or txt
    of 1

    PRA BUSINESS PLAN 2

    1 PROJECT
    2 DEVELOPMENT COST
    a. gross land

    b. infrastruktur
    c. building

    RUKO

    =
    saleable =
    non saleable =
    =

    805
    324
    481
    481

    m2
    m2
    m2
    m2

    100%
    40.25%
    59.75%

    648 m2

    2,652,800,000
    1,127,000,000

    1,400,000

    800,000

    384,800,000

    3,500,000

    2,268,000,000

    PRICELIST
    850,000,000

    TOTAL VALUE
    5,100,000,000

    3 SALES VALUE
    UNIT
    6

    LT
    54 m2

    LB
    108

    Ruko B type 4/12

    48 m2

    96

    Ruko C type 4/11

    44 m2

    88

    Ruko A type 4,5/12

    22
    4 BIAYA OPERASIONAL TAK LANGSUNG
    contigencies, design, dll
    Site Management
    biaya marketing
    pph final
    ijin

    5,100,000,000
    853,836,000

    =
    =
    =
    =
    =

    1%
    12%
    3.5%
    5%
    1%

    51,000,000
    318,336,000
    178,500,000
    255,000,000
    51,000,000

    5 MARGIN
    GROSS

    466,364,000 9.14%

    You might also like