Content

03. Map Location

04. Easy accessibility

05. Apartment Site Plan

06. Building Information

07. Facility

08. Project Budget Summary

09. Retail and Budget Apartment

10. Ilustration
03. Map Location

LOCATION
04. Easy Accessibility
05. Apartment Site Plan
06. BUILDING INFORMATION

LAND AREA : 14000 Sqm

LOCATION : GUNUNG SINDUR, BOGOR
LAND STATUS : -
DEVELOPMENT PLAN : APARTMENT
CONSTRUCTION AREA : 8748 Sqm
NUMBER OF TOWER : A,B,C

APARTMENT
AREA : 68937 Sqm
RESIDENTIAL UNIT : 1113 Unit
FLOOR : 21 FL
BASEMENT : 1 FL
07. MARKETING AGENT

Sales forces Inhouse (+/1 10 marketing) Agents :

- Harvest land
- Era
- Blessing Property
- 578 Property
- Mitra Property
- Indobroker
- Promex Property
- LJ Hooker, Ect

- Open table & Exibitions Mall

08. FACILITIES
09. RETAIL & BUDGET ESTIMATE

UNIT TOTAL
TOWER TYPE NETT AREA PRICE / SQM PRICE / UNIT TOTAL
FLOOR FLOOR
TOWER A STUDIO 24.6 Sqm 17,000,000 418,200,000 2.00 21.00 17,564,400,000
1 BR 28.1 Sqm 17,000,000 477,700,000 2.00 21.00 20,063,400,000
2 BR 36.4 Sqm 17,000,000 618,800,000 13.00 21.00 168,932,400,000
2 BR 39.4 Sqm 17,000,000 669,800,000 1.00 21.00 14,065,800,000
3 BR 44.5 Sqm 17,000,000 756,500,000 3.00 21.00 47,659,500,000
TOTAL TOWER A 268,285,500,000
TOWER B
STUDIO 24.6 Sqm 17,000,000 418,200,000 3.00 21.00 26,346,600,000
1 BR 28.1 Sqm 17,000,000 477,700,000 3.00 21.00 30,095,100,000
2 BR 36.4 Sqm 17,000,000 618,800,000 10.00 21.00 129,948,000,000
3 BR 44.5 Sqm 17,000,000 756,500,000 1.00 21.00 15,886,500,000
TOTAL TOWER B 202,276,200,000
TOWER C
STUDIO 24.6 Sqm 17,000,000 418,200,000 3.00 21.00 26,346,600,000
1 BR 28.1 Sqm 17,000,000 477,700,000 2.00 21.00 20,063,400,000
2 BR 36.4 Sqm 17,000,000 618,800,000 9.00 21.00 116,953,200,000
3 BR 44.5 Sqm 17,000,000 756,500,000 1.00 21.00 15,886,500,000
TOTAL TOWER C 179,249,700,000

TOTAL RETAIL 649,811,400,000

09. RETAIL & BUDGET ESTIMATE

TOTAL RETAIL 649,811,400,000

ESTIMATION BUDGET
LAND 14,000 SQM x 5,000,000 = 70,000,000,000.00

CONSTRUCTION 68,937.00 SQM x 5,000,000 = 344,685,000,000.00

MANAGEMENT CONSTRUCTION
DESIGN & SHOFT COST
PERMIT COST
MARKETING & PROMOTION
TOTAL BUDGET
5% x Construction = 17,234,250,000.00
2% x Construction = 6,893,700,000.00
4% x Construction = 13,787,400,000.00
5% x Retail = 32,490,570,000.00
485,090,920,000.00

PROFIT = 164,720,480,000
PPh 2,5% x Retail = 16,245,285,000
Net Profit = 148,475,195,000
10. ILUSTRATION
2 Unit BR STUDIO
39,4 Sqm 24,6 Sqm
Unit 2 BR Unit 3 BR
36,4 Sqm 44,5 Sqm
TOWER A ( 2FL – 22 FL)
TOWER B ( 2FL – 22 FL)
TOWER C ( 2FL – 22 FL)

11