Scribd Logo
Upload

Welcome to Scribd!

  • Mahkota Madani Residence: Cluster Perumahan

    Uploaded by

    victor bajain
    28 views4 pages
    This document summarizes a residential housing development project called Mahkota Madani Residence located in Tangerang City, Indonesia. It includes 14 housing units of various sizes priced between 1,115,000,000 - 1,746,000,000. It estimates total revenue of 17,602,000,000 with a price increase of 10-20% in June it could reach 20,073,920,000. Total estimated costs are 11,971,287,055 leaving an estimated profit of 5,630,712,945 or 47% of revenue which could reach 8,102,632,945 or 68% of revenue with a 20% price increase. It also includes basic housing specifications and the developer

    Original Description:

    M. Madani

    Original Title

    BROSUR Mahkota M

    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 summarizes a residential housing development project called Mahkota Madani Residence located in Tangerang City, Indonesia. It includes 14 housing units of various sizes priced between 1,115,000,000 - 1,746,000,000. It estimates total revenue of 17,602,000,000 with a price increase of 10-20% in June it could reach 20,073,920,000. Total estimated costs are 11,971,287,055 leaving an estimated profit of 5,630,712,945 or 47% of revenue which could reach 8,102,632,945 or 68% of revenue with a 20% price increase. It also includes basic housing specifications and the developer

    Copyright:

    © All Rights Reserved
    Download as PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as pdf or txt
    28 views4 pages

    Mahkota Madani Residence: Cluster Perumahan

    Uploaded by

    victor bajain
    This document summarizes a residential housing development project called Mahkota Madani Residence located in Tangerang City, Indonesia. It includes 14 housing units of various sizes priced between 1,115,000,000 - 1,746,000,000. It estimates total revenue of 17,602,000,000 with a price increase of 10-20% in June it could reach 20,073,920,000. Total estimated costs are 11,971,287,055 leaving an estimated profit of 5,630,712,945 or 47% of revenue which could reach 8,102,632,945 or 68% of revenue with a 20% price increase. It also includes basic housing specifications and the developer

    Copyright:

    © All Rights Reserved
    Download as PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as pdf or txt
    of 4

    PT.

    BAROKAH BANGUN SEJAHTERA

    MAHKOTA MADANI RESIDENCE


    Tangerang City - Indonesia

    CLUSTER PERUMAHAN
    MAHKOTA MADANI
    RESIDENCE
    ● RUMAH 2 LANTAI
    ● LOKASI STRATEGIS
    ● HARGA RAMAH

    Jl. Utama Raya Kav. 313, Komp. Deplu Cakra Bhuana


    Kel. Cipadu Jaya Kec. Larangan, Kota Tangerang
    Summary Project
    I ESTIMASI PENERIMAAN DARI PENJUALAN - BATAS MINIMAL Kenaikan Harga 10%-20% di Bulan Juni
    TYPE 90/ 120 1 unit 1,746,000,000 1,746,000,000 2,095,200,000 2,095,200,000
    TYPE 90/78 1 unit 1,342,800,000 1,342,800,000 1,611,360,000 1,611,360,000
    TYPE 90/78 1 unit 1,342,800,000 1,342,800,000 1,611,360,000 1,611,360,000
    TYPE 90/78 1 unit 1,342,800,000 1,342,800,000 1,611,360,000 1,611,360,000
    TYPE 90/78 1 unit 1,342,800,000 1,342,800,000 1,611,360,000 1,611,360,000
    TYPE 90/78 1 unit 1,342,800,000 1,342,800,000 1,477,080,000 1,477,080,000
    TYPE 70/52 5 unit 1,152,000,000 5,760,000,000 1,267,200,000 6,336,000,000
    TYPE 68/49 1 unit 1,115,000,000 1,115,000,000 1,226,500,000 1,226,500,000
    TYPE 65/41 1 unit 1,115,000,000 1,115,000,000 1,226,500,000 1,226,500,000
    TYPE 70/49.9 1 unit 1,152,000,000 1,152,000,000 1,267,200,000 1,267,200,000
    SUB TOTAL 17,602,000,000 SUB TOTAL 20,073,920,000
    14 unit

    II ESTIMASI PENGELUARAN ( MAKSIMAL )

    TYPE 90/ 120 1 unit 1,059,770,588 1,059,770,588


    TYPE 90/78 1 unit 850,570,588 850,570,588
    TYPE 90/78 1 unit 850,570,588 850,570,588
    TYPE 90/78 1 unit 850,570,588 850,570,588
    TYPE 90/78 1 unit 850,570,588 850,570,588
    TYPE 90/78 1 unit 850,570,588 850,570,588
    TYPE 70/52 5 unit 633,770,588 3,168,852,940
    TYPE 68/49 1 unit 610,170,588 610,170,588
    TYPE 68/41 1 unit 610,170,588 610,170,588
    TYPE 70/49.9 1 unit 610,170,588 610,170,588
    pajak-pajak) 14 unit 571,000,000
    Sub Total 10,882,988,232
    Publishing ) 10 % 10,882,988,232 1,088,298,823
    Sub Total 11,971,287,055 perkiraan laba setelah
    kenaikan harga 20 %
    Selisih es masi laba 5,630,712,945 8,102,632,945
    persentase 47% 68%

    Spesikasi

    Pondasi : Batu Kali


    Dinding : Baja Ringan
    Atap : beton & Baja Ringan
    Lantai : Granit
    Kusen : Alumunium
    Closet : Duduk
    Carport dan taman

    Jl. Utama Raya Kav. 313, Komp. Deplu Cakra Bhuana


    MAHKOTA MADANI RESIDENCE Kel. Cipadu Jaya Kec. Larangan, Kota Tangerang
    Tangerang City - Indonesia
    Legalitas

    Jl. Utama Raya Kav. 313, Komp. Deplu Cakra Bhuana


    MAHKOTA MADANI RESIDENCE Kel. Cipadu Jaya Kec. Larangan, Kota Tangerang
    Tangerang City - Indonesia
    PT. BAROKAH BANGUN SEJAHTERA
    Cosmo Terrace lt. 10/1 Thamrin City Building.
    Jl. K.H Mas Mansyur - Tanah Abang - Jakarta Pusat

    You might also like