Home >Real Estate >Indo luxehotel jogja - copy

Indo luxehotel jogja - copy

Date post:06-Dec-2014
Category:
View:462 times
Download:1 times
Share this document with a friend
Description:
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.
Transcript:
  • 1. Setelah Sukses Dengan pembangunanSwiss-Belhotel Segara Nusa Dua Bali ,kinikami Group Bintang Lima meluncurkanInvestasi yang sangat aman,mudah dansangat menguntungkan yaitu : INDO-LUXEHOTEL JOGJA

2. Develover PT.Anugerah Suryo PropertindoJL.Palagan Tentara Pelajar,Ngaglik,Sariharjo SlemanYogyakartaLand 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 SuiteFACILITIES :1. Convention Hall kapasitas 800 orang2. Karaoke3. SPA4. Japanese Resto5. Cafe6. Roof Top Swimming Pool 3. Project PT.Anugerah Suryo Propertindo 4. 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 diSwiss-Belhotel Segara Bali Profit Sahring 50% dari Gross Room Revenue 5. Indo-LuxeHotel Jogja sudah prosesGround Breacking tgl: 22 Sept 2012Gbr.1Gbr.2 6. Topping OffBulan Agustus 2013 7. Hand OverBulan Juni 2014 8. Facilities 9. Facilities 10. Facilities 11. CONDOTEL INDO-LUXE HOTEL - YOGYAKARTA SIMULASI NILAI INVESTASI TERTINGGI SISTEM TUNAI KERAS TYPE DELUXENILAI PRICE LIST (included ppn): Rp845.000.000 DISKON10%: Rp 84.500.000 HARGA SETELAH DISKON: Rp760.500.000 SETELAH PPN ROI GUARANTEE 24% UNTUK 3 TAHUN 24%: Rp182.520.000 HARGA SETELAH ROI GUARANTEE: Rp577.980.000 24% UNTUK 3 TAHUN BOOKING FEE (BF) : Rp 30.000.000 HARGA SETELAH BF : Rp547.980.000 DP30%: Rp 0 PELUNASAN CASH KERAS : Rp547.980.000 SIMULASI PRE DEVELOPMENT RETURN H+3 BULAN PELUNASANBULANPMBYRN AKUMULASI% RETNILAIH30.000.000 30.000.000 BOOKING FEE547.980.000 577.980.000 DP - BOOKING FEE 1 0577.980.000 ANGSURAN 1 2 0577.980.000 ANGSURAN 2 3 0577.980.000 ANGSURAN 3 (BULAN KE 3 ATAU HARI KE 90)2,0% 111.559.600 4 0577.980.000 ANGSURAN 4 2,0% 211.559.600 5 0577.980.000 ANGSURAN 5 2,0% 311.559.600 6 0577.980.000 ANGSURAN 6 2,0% 411.559.600 7 0577.980.000 ANGSURAN 7 2,0% 511.559.600 8 0577.980.000 ANGSURAN 8 2,0% 611.559.600 9 0577.980.000 ANGSURAN 9 2,0% 711.559.600 100577.980.000 ANGSURAN 102,0% 811.559.600 110577.980.000 ANGSURAN 112,0% 911.559.600 120577.980.000 ANGSURAN 122,0%1011.559.600 130577.980.000 ANGSURAN 132,0%1111.559.600 140577.980.000 ANGSURAN 142,0%1211.559.600 150577.980.000 ANGSURAN 152,0%1311.559.600 160577.980.000 ANGSURAN 162,0%1411.559.600 170577.980.000 ANGSURAN 172,0%1511.559.600 180577.980.000 ANGSURAN 182,0%1611.559.600 190577.980.000 ANGSURAN 192,0%1711.559.600 200577.980.000 ANGSURAN 202,0%1811.559.600 210577.980.000 ANGSURAN 212,0%1911.559.600 220577.980.000 ANGSURAN 222,0%2011.559.600 230577.980.000 ANGSURAN 232,0%2111.559.600 240577.980.000 ANGSURAN 242,0%2211.559.600 2,0%2311.559.600 2,0%2411.559.600 TOTAL277.430.400 NILAI YANG DIBAYARKAN577.980.000 % PRE DEVELOPMENT RETURN 48......................................,................................................DIBUAT UNTUK CALON KONSUMENOLEH 12. CONDOTEL INDO-LUXE HOTEL - YOGYAKARTASIMULASI NILAI INVESTASI TERTINGGI SISTEM TUNAI BERTAHAP 1 TAHUN TYPE DELUXE NILAI PRICE LIST (included ppn) : Rp845.000.000 DISKON5%: Rp 42.250.000 HARGA SETELAH DISKON : Rp802.750.000 SETELAH PPN ROI GUARANTEE 24% UNTUK 3 TAHUN24%: Rp192.660.000 HARGA SETELAH ROI GUARANTEE : Rp610.090.000 24% UNTUK 3 TAHUN BOOKING FEE (BF): Rp 30.000.000 DP 30%: Rp183.027.000 DP-BF : Rp153.027.000 PELUNASAN : Rp427.063.000 ANGSURAN PER BULAN SELAMA 12 BULAN 35.588.583 SIMULASI PRE DEVELOPMENT RETURN H+3 BULAN PELUNASANBULPMBYRN AKUMULASI % RETNILAIANH30.000.000 30.000.000 BOOKING FEE153.027.000 183.027.000 DP - BOOKING FEE135.588.583 218.615.583 ANGSURAN 1235.588.583 254.204.167 ANGSURAN 2335.588.583 289.792.750 ANGSURAN 3 (BULAN KE 3 ATAU HARI KE 90) 1,5% 1 4.346.891435.588.583 325.381.333 ANGSURAN 41,5% 2 4.880.720535.588.583 360.969.917 ANGSURAN 51,5% 3 5.414.549635.588.583 396.558.500 ANGSURAN 61,5% 4 5.948.378735.588.583 432.147.083 ANGSURAN 71,5% 5 6.482.206835.588.583 467.735.667 ANGSURAN 81,5% 6 7.016.035935.588.583 503.324.250 ANGSURAN 91,5% 7 7.549.8641 35.588.583 538.912.833 ANGSURAN 10 1,5% 8 8.083.69301 35.588.583 574.501.417 ANGSURAN 11 1,5% 9 8.617.52111 35.588.583 610.090.000 ANGSURAN 12 1,5%10 9.151.35021610.090.000 ANGSURAN 13 1,5%11 9.151.35031610.090.000 ANGSURAN 14 1,5%12 9.151.35041610.090.000 ANGSURAN 15 1,5%13 9.151.35051610.090.000 ANGSURAN 16 1,5%14 9.151.35061610.090.000 ANGSURAN 17 1,5%15 9.151.35071610.090.000 ANGSURAN 18 1,5%16 9.151.35081610.090.000 ANGSURAN 19 1,5%17 9.151.35092610.090.000 ANGSURAN 20 1,5%18 9.151.35002610.090.000 ANGSURAN 21 1,5%19 9.151.35012610.090.000 ANGSURAN 22 1,5%20 9.151.35022610.090.000 ANGSURAN 23 1,5%21 9.151.35032610.090.000 ANGSURAN 24 1,5%22 9.151.35041,5%23 9.151.3501,5%24 9.151.350 TOTAL 195.610.106 NILAI YANG DIBAYARKAN 610.090.000 % PRE DEVELOPMENT RETURN32......................................,....................... 13. CONDOTEL INDO-LUXE HOTEL - YOGYAKARTA SIMULASI NILAI INVESTASI TERTINGGI SISTEM TUNAI BERTAHAP 2 TAHUN TYPE DELUXE NILAI PRICE LIST (included ppn) : Rp845.000.000 DISKON5%: Rp 42.250.000 HARGA SETELAH DISKON SETELAH : Rp802.750.000 PPN ROI GUARANTEE 24% UNTUK 3 TAHUN24%: Rp192.660.000 HARGA SETELAH ROI GUARANTEE : Rp610.090.000 24% UNTUK 3 TAHUN BOOKING FEE (BF): Rp 30.000.000 DP 30%: Rp183.027.000 DP-BF : Rp153.027.000 PELUNASAN : Rp427.063.000 ANGSURAN PER BULAN SELAMA 24 BULAN 17.794.292 SIMULASI PRE DEVELOPMENT RETURN H+3 BULAN PELUNASANBULAN PMBYRNAKUMULASI % RETNILAIH30.000.000 30.000.000 BOOKING FEE 153.027.000183.027.000DP - 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 1017.794.292 360.969.917ANGSURAN 101,5% 8 5.414.549 1117.794.292 378.764.208ANGSURAN 111,5% 9 5.681.463 1217.794.292 396.558.500ANGSURAN 121,5%10 5.948.378 1317.794.292 414.352.792ANGSURAN 131,5%11 6.215.292 1417.794.292 432.147.083ANGSURAN 141,5%12 6.482.206 1517.794.292 449.941.375ANGSURAN 151,5%13 6.749.121 1617.794.292 467.735.667ANGSURAN 161,5%14 7.016.035 1717.794.292 485.529.958ANGSURAN 171,5%15 7.282.949 1817.794.292 503.324.250ANGSURAN 181,5%16 7.549.864 1917.794.292 521.118.542ANGSURAN 191,5%17 7.816.778 2017.794.292 538.912.833ANGSURAN 201,5%18 8.083.693 2117.794.292 556.707.125ANGSURAN 211,5%19 8.350.607 2217.794.292 574.501.417ANGSURAN 221,5%20 8.617.521 2317.794.292 592.295.708ANGSURAN 231,5%21 8.884.436 2417.794.292 610.090.000ANGSURAN 241,5%22 9.151.3501,5%23 9.151.3501,5%24 9.151.350TOTAL157.975.179NILAI YANG DIBAYARKAN610.090.000% PRE DEVELOPMENT RETURN 26......................................,................................................DIBUAT OLEH UNTUK CALON KONSUMEN

Embed Size (px)
Recommended