PT Panghegar Kana Legacy

Uluwatu Cliff Project

Summary

Development Description

Izin Prinsip No : 1748/BPPT/Prin.Kondotel/VII/2013

25 Juli 2013
Izin Mendirikan Bangunan No : 644/BPPT/IMB/2014
13 Mei 2014
IUPOUP : 1545/BPPT/IUPOUP/III/2015
10 Maret 2015
Land Area : 32,627.00
Built Area : 42,242.88
Site Coverage : 13,103.00
Foot Prints : 13,103.00
Plot Ratio : 40%
Construction Period : 18 months

Projected Revenue Land Area

Unit - Sales Revenue :
Padang-Padang Suite : 65,019,862,112
Bingin Suite : 387,003,372,763
Uluwatu Suite : 39,328,730,908
Beachfront : 70,248,186,251
Beachfront Suite : 285,250,820,676
Lagoon Suites : 26,213,059,062
1BR Apartment : 23,663,255,814
2BR Apartment : 86,272,286,822
3BR Presidential Apartment : 67,045,891,473
Residential Villa Upslope : 13,803,565,891
Residential Villa Downslope : 110,931,888,616
Presidential Villa : 214,467,337,083
Projected Revenue : 1,389,248,257,470

Project Development Cost

Land Related Cost : 37.59% 405,160,693,444
Pre-Development Cost : 1.63% 17,550,000,000
Soft Cost/Consultancy Services : 2.53% 27,294,500,000
Legal & Governmental Services : 1.93% 20,800,000,000
Utilities : 1.11% 12,000,000,000
Infrastructure : 7.70% 82,960,374,129
Hard Cost/Construction Costs : 45.29% 488,248,252,725
Furniture, Fixture & Equipment : 1.20% 12,952,350,000
Operating Supplies & Equipment : 0.77% 8,332,678,500
Pre-Opening Costs & Working Capital : 0.25% 2,675,000,000
Projected Development Cost : 100.00% 1,077,973,848,798