Setelah Sukses Dengan pembangunan Swiss-Belhotel Segara Nusa Dua Bali ,kini kami Group Bintang Lima meluncurkan Investasi yang sangat aman,mudah dan sangat menguntungkan yaitu : INDO-LUXEHOTEL JOGJA
Indo luxehotel jogja - copy
Dec 06, 2014
4 STAR HOTEL INVESTMENT INDO-SWISS AFFILIATE LUXEHOTEL-BELHOTEL SEGARA NUSA DUA BALI.
Investment in property is very precise and profitable according to predictions of economists Asia, Indonesia target particular investor in the development of Business Property.
Get saving investment that we provide (Century 21 ThePremier)
PROJECT SCHEDULE:
Ground Brecking: 29 September 2012
Topping Off: August 2013
Over Hand: June 2014
Return Period Wait For 2 Years: 48%
ROI Guarantee For 3 Years: 24%
BUY Back: 100%
Sharing Provit 50% of Gross Room Revenue
Free Stay 12 voucher to stay at Swiss-Belhotel Segara Bali
Free Stay 21 Voucher / year at 5-star Hotel Group
Free Service Charge
free UN
Free Cost PPJB
full Furnished
Property Features 4 Star:
Convention Hall kapisitas 800 people
Meeting Room 5
Karaoke
SPA
Japanese Restaurant
Cafe
Roof Top Swimming Fool
For more details Contact us:
Rudi Kelana
021-92881693
0818-227629
0812-8140308
Your investment is a very good property as a safe ASSET for today and the future.
Investment in property is very precise and profitable according to predictions of economists Asia, Indonesia target particular investor in the development of Business Property.
Get saving investment that we provide (Century 21 ThePremier)
PROJECT SCHEDULE:
Ground Brecking: 29 September 2012
Topping Off: August 2013
Over Hand: June 2014
Return Period Wait For 2 Years: 48%
ROI Guarantee For 3 Years: 24%
BUY Back: 100%
Sharing Provit 50% of Gross Room Revenue
Free Stay 12 voucher to stay at Swiss-Belhotel Segara Bali
Free Stay 21 Voucher / year at 5-star Hotel Group
Free Service Charge
free UN
Free Cost PPJB
full Furnished
Property Features 4 Star:
Convention Hall kapisitas 800 people
Meeting Room 5
Karaoke
SPA
Japanese Restaurant
Cafe
Roof Top Swimming Fool
For more details Contact us:
Rudi Kelana
021-92881693
0818-227629
0812-8140308
Your investment is a very good property as a safe ASSET for today and the future.
Welcome message from author
This document is posted to help you gain knowledge. Please leave a comment to let me know what you think about it! Share it to your friends and learn new things together.
Transcript
Setelah Sukses Dengan pembangunan Swiss-Belhotel Segara Nusa Dua Bali ,kini kami Group Bintang Lima meluncurkan Investasi yang sangat aman,mudah dan sangat menguntungkan yaitu :
INDO-LUXEHOTEL JOGJA
Develover PT.Anugerah Suryo PropertindoJL.Palagan Tentara Pelajar,Ngaglik,Sariharjo Sleman Yogyakarta
Land Size : 3.700 MHotel Management : Indo-LuxeHotelBintang : 4Architect : Tunggul Hari KaiulaniStatus Kepemilikan : Strata TitleJumlah Lantai : 14Total Unit Kamar : 242 ( Deluxe : 226 unit , Suite : 8 unit , President Suite
FACILITIES :1. Convention Hall kapasitas 800 orang2. Karaoke3. SPA4. Japanese Resto5. Cafe6. Roof Top Swimming Pool
Project PT.Anugerah Suryo Propertindo
KEUNTUNGAN INVESTASI DI CENTURY 21 THEPREMIER
• Return Masa Tunggu 48%• ROI Guarantee 24% Selama 3 th• Buyback 100 %• Full Furnished bintang 4• Gratis Service Charge• Gratis PBB• Gratis Biaya PPJB• Free Stay Selama 12 Voucher masa kontruksi di Swiss- Belhotel Segara Bali• Profit Sahring 50% dari Gross Room Revenue
Indo-LuxeHotel Jogja sudah proses Ground Breacking tgl: 22 Sept 2012
Gbr.1 Gbr.2
Topping OffBulan Agustus 2013
Hand Over Bulan Juni 2014
Facilities
Facilities
Facilities
CONDOTEL INDO-LUXE HOTEL - YOGYAKARTASIMULASI NILAI INVESTASI TERTINGGI SISTEM TUNAI KERAS
TYPE DELUXE NILAI
PRICE LIST (included ppn) : Rp 845.000.000
DISKON 10%: Rp 84.500.000
HARGA SETELAH DISKON SETELAH PPN : Rp 760.500.000
ROI GUARANTEE 24% UNTUK 3 TAHUN 24%: Rp 182.520.000
HARGA SETELAH ROI GUARANTEE 24% UNTUK 3 TAHUN : Rp 577.980.000
BOOKING FEE (BF) : Rp 30.000.000
HARGA SETELAH BF : Rp 547.980.000
DP 30%: Rp 0
PELUNASAN CASH KERAS : Rp 547.980.000
SIMULASI PRE DEVELOPMENT RETURN H+3 BULAN PELUNASAN
BULAN PMBYRN AKUMULASI % RET NILAI
H 30.000.000 30.000.000 BOOKING FEE
547.980.000 577.980.000DP - BOOKING FEE
1 0 577.980.000ANGSURAN 1
2 0 577.980.000ANGSURAN 2
3 0 577.980.000ANGSURAN 3 (BULAN KE 3 ATAU HARI KE 90) 2,0% 1 11.559.600
4 0 577.980.000ANGSURAN 4 2,0% 2 11.559.600
5 0 577.980.000ANGSURAN 5 2,0% 3 11.559.600
6 0 577.980.000ANGSURAN 6 2,0% 4 11.559.600
7 0 577.980.000ANGSURAN 7 2,0% 5 11.559.600
8 0 577.980.000ANGSURAN 8 2,0% 6 11.559.600
9 0 577.980.000ANGSURAN 9 2,0% 7 11.559.600
10 0 577.980.000ANGSURAN 10 2,0% 8 11.559.600
11 0 577.980.000ANGSURAN 11 2,0% 9 11.559.600
12 0 577.980.000ANGSURAN 12 2,0% 10 11.559.600
13 0 577.980.000ANGSURAN 13 2,0% 11 11.559.600
14 0 577.980.000ANGSURAN 14 2,0% 12 11.559.600
15 0 577.980.000ANGSURAN 15 2,0% 13 11.559.600
16 0 577.980.000ANGSURAN 16 2,0% 14 11.559.600
17 0 577.980.000ANGSURAN 17 2,0% 15 11.559.600
18 0 577.980.000ANGSURAN 18 2,0% 16 11.559.600
19 0 577.980.000ANGSURAN 19 2,0% 17 11.559.600
20 0 577.980.000ANGSURAN 20 2,0% 18 11.559.600
21 0 577.980.000ANGSURAN 21 2,0% 19 11.559.600
22 0 577.980.000ANGSURAN 22 2,0% 20 11.559.600
23 0 577.980.000ANGSURAN 23 2,0% 21 11.559.600
24 0 577.980.000ANGSURAN 24 2,0% 22 11.559.600
2,0% 23 11.559.600
2,0% 24 11.559.600
TOTAL 277.430.400
NILAI YANG DIBAYARKAN 577.980.000
% PRE DEVELOPMENT RETURN 48
....................
..................,.
....................
....................
.......
DIBUAT OLEH UNTUK CALON KONSUMEN
CONDOTEL INDO-LUXE HOTEL - YOGYAKARTASIMULASI NILAI INVESTASI TERTINGGI SISTEM TUNAI BERTAHAP 1 TAHUN
TYPE DELUXE NILAI
PRICE LIST (included ppn) : Rp 845.000.000
DISKON 5%: Rp 42.250.000
HARGA SETELAH DISKON SETELAH PPN : Rp 802.750.000
ROI GUARANTEE 24% UNTUK 3 TAHUN 24%: Rp 192.660.000
HARGA SETELAH ROI GUARANTEE 24% UNTUK 3 TAHUN : Rp 610.090.000
BOOKING FEE (BF) : Rp 30.000.000
DP 30%: Rp 183.027.000
DP-BF : Rp 153.027.000
PELUNASAN : Rp 427.063.000
ANGSURAN PER BULAN SELAMA 12 BULAN 35.588.583
SIMULASI PRE DEVELOPMENT RETURN H+3 BULAN PELUNASAN
BULAN
PMBYRN AKUMULASI % RET NILAI
H 30.000.000 30.000.000 BOOKING FEE
153.027.000 183.027.000DP - BOOKING FEE
1 35.588.583 218.615.583ANGSURAN 1
2 35.588.583 254.204.167ANGSURAN 2
3 35.588.583 289.792.750ANGSURAN 3 (BULAN KE 3 ATAU HARI KE 90) 1,5% 1 4.346.891
4 35.588.583 325.381.333ANGSURAN 4 1,5% 2 4.880.720
5 35.588.583 360.969.917ANGSURAN 5 1,5% 3 5.414.549
6 35.588.583 396.558.500ANGSURAN 6 1,5% 4 5.948.378
7 35.588.583 432.147.083ANGSURAN 7 1,5% 5 6.482.206
8 35.588.583 467.735.667ANGSURAN 8 1,5% 6 7.016.035
9 35.588.583 503.324.250ANGSURAN 9 1,5% 7 7.549.864 10 35.588.583 538.912.833ANGSURAN 10 1,5% 8 8.083.693
11 35.588.583 574.501.417ANGSURAN 11 1,5% 9 8.617.521
12 35.588.583 610.090.000ANGSURAN 12 1,5% 10 9.151.350
13 610.090.000ANGSURAN 13 1,5% 11 9.151.350
14 610.090.000ANGSURAN 14 1,5% 12 9.151.350
15 610.090.000ANGSURAN 15 1,5% 13 9.151.350
16 610.090.000ANGSURAN 16 1,5% 14 9.151.350
17 610.090.000ANGSURAN 17 1,5% 15 9.151.350
18 610.090.000ANGSURAN 18 1,5% 16 9.151.350
19 610.090.000ANGSURAN 19 1,5% 17 9.151.350
20 610.090.000ANGSURAN 20 1,5% 18 9.151.350
21 610.090.000ANGSURAN 21 1,5% 19 9.151.350
22 610.090.000ANGSURAN 22 1,5% 20 9.151.350
23 610.090.000ANGSURAN 23 1,5% 21 9.151.350
24 610.090.000ANGSURAN 24 1,5% 22 9.151.350
1,5% 23 9.151.350
1,5% 24 9.151.350
TOTAL 195.610.106
NILAI YANG DIBAYARKAN 610.090.000
% PRE DEVELOPMENT RETURN 32
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..,.......................
CONDOTEL INDO-LUXE HOTEL - YOGYAKARTASIMULASI NILAI INVESTASI TERTINGGI SISTEM TUNAI BERTAHAP 2 TAHUN
TYPE DELUXE NILAI
PRICE LIST (included ppn) : Rp 845.000.000
DISKON 5%: Rp 42.250.000
HARGA SETELAH DISKON SETELAH PPN : Rp 802.750.000
ROI GUARANTEE 24% UNTUK 3 TAHUN 24%: Rp 192.660.000
HARGA SETELAH ROI GUARANTEE 24% UNTUK 3 TAHUN : Rp 610.090.000
BOOKING FEE (BF) : Rp 30.000.000
DP 30%: Rp 183.027.000
DP-BF : Rp 153.027.000
PELUNASAN : Rp 427.063.000
ANGSURAN PER BULAN SELAMA 24 BULAN 17.794.292
SIMULASI PRE DEVELOPMENT RETURN H+3 BULAN PELUNASAN
BULAN PMBYRN AKUMULASI % RET NILAI
H 30.000.000 30.000.000BOOKING FEE
153.027.000 183.027.000DP - BOOKING FEE
1 17.794.292 200.821.292ANGSURAN 1
2 17.794.292 218.615.583ANGSURAN 2
3 17.794.292 236.409.875ANGSURAN 3 (BULAN KE 3 ATAU HARI KE 90) 1,5% 1 3.546.148
4 17.794.292 254.204.167ANGSURAN 4 1,5% 2 3.813.063
5 17.794.292 271.998.458ANGSURAN 5 1,5% 3 4.079.977
6 17.794.292 289.792.750ANGSURAN 6 1,5% 4 4.346.891
7 17.794.292 307.587.042ANGSURAN 7 1,5% 5 4.613.806
8 17.794.292 325.381.333ANGSURAN 8 1,5% 6 4.880.720
9 17.794.292 343.175.625ANGSURAN 9 1,5% 7 5.147.634
10 17.794.292 360.969.917ANGSURAN 10 1,5% 8 5.414.549
11 17.794.292 378.764.208ANGSURAN 11 1,5% 9 5.681.463
12 17.794.292 396.558.500ANGSURAN 12 1,5% 10 5.948.378
13 17.794.292 414.352.792ANGSURAN 13 1,5% 11 6.215.292
14 17.794.292 432.147.083ANGSURAN 14 1,5% 12 6.482.206
15 17.794.292 449.941.375ANGSURAN 15 1,5% 13 6.749.121
16 17.794.292 467.735.667ANGSURAN 16 1,5% 14 7.016.035
17 17.794.292 485.529.958ANGSURAN 17 1,5% 15 7.282.949
18 17.794.292 503.324.250ANGSURAN 18 1,5% 16 7.549.864
19 17.794.292 521.118.542ANGSURAN 19 1,5% 17 7.816.778
20 17.794.292 538.912.833ANGSURAN 20 1,5% 18 8.083.693
21 17.794.292 556.707.125ANGSURAN 21 1,5% 19 8.350.607
22 17.794.292 574.501.417ANGSURAN 22 1,5% 20 8.617.521
23 17.794.292 592.295.708ANGSURAN 23 1,5% 21 8.884.436
24 17.794.292 610.090.000ANGSURAN 24 1,5% 22 9.151.350
1,5% 23 9.151.350
1,5% 24 9.151.350
TOTAL 157.975.179
NILAI YANG DIBAYARKAN 610.090.000
% PRE DEVELOPMENT RETURN 26
....................................
..,.................................
...............
DIBUAT OLEH UNTUK CALON KONSUMEN
Related Documents
