SlideShare a Scribd company logo
SIMULASI PENDAPATAN KOSTEL TAHUN 2016
JOYA RESIDENCE KARAWACI TANGERANG
ASUMSI : OKUPANSI 75%
JUMLAH UNIT REVENUE (Rp.)
30 UNIT 300,000 9,000,000
1 TAHUN 365 HARI 3,285,000,000
RATA - RATA OKUPANSI 75% 2,463,750,000
PENDAPATAN LAIN-LAIN 25% 615,937,500
* CAFE / RESTO
* LAUNDRY* LAUNDRY
* SHUTTLE
SUB TOTAL PENERIMAAN 3,079,687,500
BIAYA - BIAYA 55% 1,693,828,125
NETT INCOME BEFORE TAX 1,385,859,375
PROFIT SHARING
INVESTOR 70% 970,101,563
PENGELOLA 30% 415,757,813
TOTAL SALEABLE AREA 534 M2
INCOME / M2 1,816,670
TIPE HARGA JUAL CASH ROI %
STANDARD 302,500,000 17.2 M2 31,246,717 10.33
DELUXE 316,800,000 17.9 M2 32,518,386 10.26
INCOME PER UNIT
LUAS UNIT
DELUXE 316,800,000 17.9 M2 32,518,386 10.26
SUPERIOR 330,000,000 18.5 M2 33,608,387 10.18
EXECUTIVE 343,200,000 19.2 M2 34,880,056 10.16
SUITE 367,000,000 20.2 M2 36,696,726 10.00

More Related Content

Viewers also liked

The Environment
The EnvironmentThe Environment
The Environmentfedexk
 
Mathematical fallacy
Mathematical fallacyMathematical fallacy
Mathematical fallacyJB Pradhan
 
Los perros
Los perrosLos perros
Los perros
lolaaaaaaaaa
 
New media pitch
New media pitchNew media pitch
New media pitch000019428
 
Eitt interactive whiteboards
Eitt interactive whiteboardsEitt interactive whiteboards
Eitt interactive whiteboards
William McIntosh
 
Bangkok
BangkokBangkok
Conceptos
ConceptosConceptos
Biblioteca rgh servicios
Biblioteca rgh serviciosBiblioteca rgh servicios
Biblioteca rgh servicios
Andres Perdomo
 
Price-list Kavaler
Price-list KavalerPrice-list Kavaler
Price-list Kavaler
Teksika
 
Edinicy izmereniya ploshhadej
Edinicy izmereniya ploshhadejEdinicy izmereniya ploshhadej
Edinicy izmereniya ploshhadej
Иван Иванов
 

Viewers also liked (16)

The Environment
The EnvironmentThe Environment
The Environment
 
Бізнес-показники групи СКМ у 2012 році
Бізнес-показники групи СКМ у 2012 роціБізнес-показники групи СКМ у 2012 році
Бізнес-показники групи СКМ у 2012 році
 
Mathematical fallacy
Mathematical fallacyMathematical fallacy
Mathematical fallacy
 
Los perros
Los perrosLos perros
Los perros
 
Furniture.design
Furniture.designFurniture.design
Furniture.design
 
New media pitch
New media pitchNew media pitch
New media pitch
 
Question 2
Question 2Question 2
Question 2
 
Ceramic Tea Pots
Ceramic  Tea  PotsCeramic  Tea  Pots
Ceramic Tea Pots
 
BTL Деды Морозы
BTL Деды МорозыBTL Деды Морозы
BTL Деды Морозы
 
Eitt interactive whiteboards
Eitt interactive whiteboardsEitt interactive whiteboards
Eitt interactive whiteboards
 
Bangkok
BangkokBangkok
Bangkok
 
Conceptos
ConceptosConceptos
Conceptos
 
Biblioteca rgh servicios
Biblioteca rgh serviciosBiblioteca rgh servicios
Biblioteca rgh servicios
 
Price-list Kavaler
Price-list KavalerPrice-list Kavaler
Price-list Kavaler
 
Edinicy izmereniya ploshhadej
Edinicy izmereniya ploshhadejEdinicy izmereniya ploshhadej
Edinicy izmereniya ploshhadej
 
1523_POW Graphic2D_AW_6
1523_POW Graphic2D_AW_61523_POW Graphic2D_AW_6
1523_POW Graphic2D_AW_6
 

Similar to Simulasi roi kostel joya 75 persen 17 jan 15

Investment Condotel
Investment CondotelInvestment Condotel
Investment Condotel
Laurence Banlasan
 
Ciater spring valley
Ciater spring valleyCiater spring valley
Ciater spring valley
TutiProperty
 
LET'S MAKE THE MONEY!
LET'S MAKE THE MONEY!LET'S MAKE THE MONEY!
LET'S MAKE THE MONEY!
Junaidi Tahir
 
Marketing plan
Marketing planMarketing plan
Marketing plan
Igreenet Team
 
Marketing
MarketingMarketing
Marketing
Igreenet Biz
 
Laswi islamic City View
Laswi islamic City View Laswi islamic City View
Laswi islamic City View
home Syariah
 
T2 presentation stage 3
T2 presentation   stage 3T2 presentation   stage 3
T2 presentation stage 3fuad_adly
 
Stock and Equity Daily News Letter
Stock and Equity Daily News LetterStock and Equity Daily News Letter
Stock and Equity Daily News Letter
Self-employed
 

Similar to Simulasi roi kostel joya 75 persen 17 jan 15 (8)

Investment Condotel
Investment CondotelInvestment Condotel
Investment Condotel
 
Ciater spring valley
Ciater spring valleyCiater spring valley
Ciater spring valley
 
LET'S MAKE THE MONEY!
LET'S MAKE THE MONEY!LET'S MAKE THE MONEY!
LET'S MAKE THE MONEY!
 
Marketing plan
Marketing planMarketing plan
Marketing plan
 
Marketing
MarketingMarketing
Marketing
 
Laswi islamic City View
Laswi islamic City View Laswi islamic City View
Laswi islamic City View
 
T2 presentation stage 3
T2 presentation   stage 3T2 presentation   stage 3
T2 presentation stage 3
 
Stock and Equity Daily News Letter
Stock and Equity Daily News LetterStock and Equity Daily News Letter
Stock and Equity Daily News Letter
 

Recently uploaded

Elegant Evergreen Homes - Luxury Apartments Redefining Comfort in Yelahanka, ...
Elegant Evergreen Homes - Luxury Apartments Redefining Comfort in Yelahanka, ...Elegant Evergreen Homes - Luxury Apartments Redefining Comfort in Yelahanka, ...
Elegant Evergreen Homes - Luxury Apartments Redefining Comfort in Yelahanka, ...
JagadishKR1
 
Rams Garden Bahcelievler - Istanbul - ListingTurkey
Rams Garden Bahcelievler - Istanbul - ListingTurkeyRams Garden Bahcelievler - Istanbul - ListingTurkey
Rams Garden Bahcelievler - Istanbul - ListingTurkey
Listing Turkey
 
Investing In The US As A Canadian… And How To Do It RIGHT!! (feat. Erwin Szet...
Investing In The US As A Canadian… And How To Do It RIGHT!! (feat. Erwin Szet...Investing In The US As A Canadian… And How To Do It RIGHT!! (feat. Erwin Szet...
Investing In The US As A Canadian… And How To Do It RIGHT!! (feat. Erwin Szet...
Volition Properties
 
GT234 CADASTRAL SURVEYING gggggggggg.ppt
GT234 CADASTRAL SURVEYING gggggggggg.pptGT234 CADASTRAL SURVEYING gggggggggg.ppt
GT234 CADASTRAL SURVEYING gggggggggg.ppt
leonardmichael1
 
Total Environment Tangled Up In The Green - Residential Plots Where Nature an...
Total Environment Tangled Up In The Green - Residential Plots Where Nature an...Total Environment Tangled Up In The Green - Residential Plots Where Nature an...
Total Environment Tangled Up In The Green - Residential Plots Where Nature an...
JagadishKR1
 
Listing Turkey - Yeni Eyupevleri Istanbul
Listing Turkey - Yeni Eyupevleri IstanbulListing Turkey - Yeni Eyupevleri Istanbul
Listing Turkey - Yeni Eyupevleri Istanbul
Listing Turkey
 
Architectural & Interior design portfolio.pdf
Architectural & Interior design portfolio.pdfArchitectural & Interior design portfolio.pdf
Architectural & Interior design portfolio.pdf
susantebinum
 
Dynamics 365 Bid Management for Construction Projects
Dynamics 365 Bid Management for Construction ProjectsDynamics 365 Bid Management for Construction Projects
Dynamics 365 Bid Management for Construction Projects
Dynamic Netsoft
 
Optimizing Your MCA Lead Capture Process for Better Results
Optimizing Your MCA Lead Capture Process for Better ResultsOptimizing Your MCA Lead Capture Process for Better Results
Optimizing Your MCA Lead Capture Process for Better Results
Lead Generation Media
 
The KA Housing - Catalogue - Listing Turkey
The KA Housing - Catalogue - Listing TurkeyThe KA Housing - Catalogue - Listing Turkey
The KA Housing - Catalogue - Listing Turkey
Listing Turkey
 
One20 North Vancouver Floor Plans by Three Shores Development.
One20 North Vancouver Floor Plans by Three Shores Development.One20 North Vancouver Floor Plans by Three Shores Development.
One20 North Vancouver Floor Plans by Three Shores Development.
VickyAulakh1
 
How to keep your Home naturally Cool and Warm
How to keep your Home naturally Cool and WarmHow to keep your Home naturally Cool and Warm
How to keep your Home naturally Cool and Warm
Vinra Construction
 
Biography and career about Lixin Azarmehr
Biography and career about Lixin AzarmehrBiography and career about Lixin Azarmehr
Biography and career about Lixin Azarmehr
Lixin Azarmehr
 
Brigade Insignia at Yelahanka Brochure.pdf
Brigade Insignia at Yelahanka Brochure.pdfBrigade Insignia at Yelahanka Brochure.pdf
Brigade Insignia at Yelahanka Brochure.pdf
SachinChauhan191
 
Riverview City Loni Kalbhor Pune Brochure
Riverview City Loni Kalbhor Pune BrochureRiverview City Loni Kalbhor Pune Brochure
Riverview City Loni Kalbhor Pune Brochure
kishor21012022
 
Torun Center Residences Istanbul - Listing Turkey
Torun Center Residences Istanbul - Listing TurkeyTorun Center Residences Istanbul - Listing Turkey
Torun Center Residences Istanbul - Listing Turkey
Listing Turkey
 
Sense Levent Kagithane Catalog - Listing Turkey
Sense Levent Kagithane Catalog - Listing TurkeySense Levent Kagithane Catalog - Listing Turkey
Sense Levent Kagithane Catalog - Listing Turkey
Listing Turkey
 
Simpolo Company Profile & Corporate Logo
Simpolo Company Profile & Corporate LogoSimpolo Company Profile & Corporate Logo
Simpolo Company Profile & Corporate Logo
simpolosparkteam
 
Killer Referans Bahcesehir Catalog Listing Turkey
Killer Referans Bahcesehir Catalog Listing TurkeyKiller Referans Bahcesehir Catalog Listing Turkey
Killer Referans Bahcesehir Catalog Listing Turkey
Listing Turkey
 
Hawthorn Module 1 Coverted to Slide Show - 04.06.2024.docx
Hawthorn Module 1 Coverted to Slide Show - 04.06.2024.docxHawthorn Module 1 Coverted to Slide Show - 04.06.2024.docx
Hawthorn Module 1 Coverted to Slide Show - 04.06.2024.docx
anothershaneroberts
 

Recently uploaded (20)

Elegant Evergreen Homes - Luxury Apartments Redefining Comfort in Yelahanka, ...
Elegant Evergreen Homes - Luxury Apartments Redefining Comfort in Yelahanka, ...Elegant Evergreen Homes - Luxury Apartments Redefining Comfort in Yelahanka, ...
Elegant Evergreen Homes - Luxury Apartments Redefining Comfort in Yelahanka, ...
 
Rams Garden Bahcelievler - Istanbul - ListingTurkey
Rams Garden Bahcelievler - Istanbul - ListingTurkeyRams Garden Bahcelievler - Istanbul - ListingTurkey
Rams Garden Bahcelievler - Istanbul - ListingTurkey
 
Investing In The US As A Canadian… And How To Do It RIGHT!! (feat. Erwin Szet...
Investing In The US As A Canadian… And How To Do It RIGHT!! (feat. Erwin Szet...Investing In The US As A Canadian… And How To Do It RIGHT!! (feat. Erwin Szet...
Investing In The US As A Canadian… And How To Do It RIGHT!! (feat. Erwin Szet...
 
GT234 CADASTRAL SURVEYING gggggggggg.ppt
GT234 CADASTRAL SURVEYING gggggggggg.pptGT234 CADASTRAL SURVEYING gggggggggg.ppt
GT234 CADASTRAL SURVEYING gggggggggg.ppt
 
Total Environment Tangled Up In The Green - Residential Plots Where Nature an...
Total Environment Tangled Up In The Green - Residential Plots Where Nature an...Total Environment Tangled Up In The Green - Residential Plots Where Nature an...
Total Environment Tangled Up In The Green - Residential Plots Where Nature an...
 
Listing Turkey - Yeni Eyupevleri Istanbul
Listing Turkey - Yeni Eyupevleri IstanbulListing Turkey - Yeni Eyupevleri Istanbul
Listing Turkey - Yeni Eyupevleri Istanbul
 
Architectural & Interior design portfolio.pdf
Architectural & Interior design portfolio.pdfArchitectural & Interior design portfolio.pdf
Architectural & Interior design portfolio.pdf
 
Dynamics 365 Bid Management for Construction Projects
Dynamics 365 Bid Management for Construction ProjectsDynamics 365 Bid Management for Construction Projects
Dynamics 365 Bid Management for Construction Projects
 
Optimizing Your MCA Lead Capture Process for Better Results
Optimizing Your MCA Lead Capture Process for Better ResultsOptimizing Your MCA Lead Capture Process for Better Results
Optimizing Your MCA Lead Capture Process for Better Results
 
The KA Housing - Catalogue - Listing Turkey
The KA Housing - Catalogue - Listing TurkeyThe KA Housing - Catalogue - Listing Turkey
The KA Housing - Catalogue - Listing Turkey
 
One20 North Vancouver Floor Plans by Three Shores Development.
One20 North Vancouver Floor Plans by Three Shores Development.One20 North Vancouver Floor Plans by Three Shores Development.
One20 North Vancouver Floor Plans by Three Shores Development.
 
How to keep your Home naturally Cool and Warm
How to keep your Home naturally Cool and WarmHow to keep your Home naturally Cool and Warm
How to keep your Home naturally Cool and Warm
 
Biography and career about Lixin Azarmehr
Biography and career about Lixin AzarmehrBiography and career about Lixin Azarmehr
Biography and career about Lixin Azarmehr
 
Brigade Insignia at Yelahanka Brochure.pdf
Brigade Insignia at Yelahanka Brochure.pdfBrigade Insignia at Yelahanka Brochure.pdf
Brigade Insignia at Yelahanka Brochure.pdf
 
Riverview City Loni Kalbhor Pune Brochure
Riverview City Loni Kalbhor Pune BrochureRiverview City Loni Kalbhor Pune Brochure
Riverview City Loni Kalbhor Pune Brochure
 
Torun Center Residences Istanbul - Listing Turkey
Torun Center Residences Istanbul - Listing TurkeyTorun Center Residences Istanbul - Listing Turkey
Torun Center Residences Istanbul - Listing Turkey
 
Sense Levent Kagithane Catalog - Listing Turkey
Sense Levent Kagithane Catalog - Listing TurkeySense Levent Kagithane Catalog - Listing Turkey
Sense Levent Kagithane Catalog - Listing Turkey
 
Simpolo Company Profile & Corporate Logo
Simpolo Company Profile & Corporate LogoSimpolo Company Profile & Corporate Logo
Simpolo Company Profile & Corporate Logo
 
Killer Referans Bahcesehir Catalog Listing Turkey
Killer Referans Bahcesehir Catalog Listing TurkeyKiller Referans Bahcesehir Catalog Listing Turkey
Killer Referans Bahcesehir Catalog Listing Turkey
 
Hawthorn Module 1 Coverted to Slide Show - 04.06.2024.docx
Hawthorn Module 1 Coverted to Slide Show - 04.06.2024.docxHawthorn Module 1 Coverted to Slide Show - 04.06.2024.docx
Hawthorn Module 1 Coverted to Slide Show - 04.06.2024.docx
 

Simulasi roi kostel joya 75 persen 17 jan 15

  • 1. SIMULASI PENDAPATAN KOSTEL TAHUN 2016 JOYA RESIDENCE KARAWACI TANGERANG ASUMSI : OKUPANSI 75% JUMLAH UNIT REVENUE (Rp.) 30 UNIT 300,000 9,000,000 1 TAHUN 365 HARI 3,285,000,000 RATA - RATA OKUPANSI 75% 2,463,750,000 PENDAPATAN LAIN-LAIN 25% 615,937,500 * CAFE / RESTO * LAUNDRY* LAUNDRY * SHUTTLE SUB TOTAL PENERIMAAN 3,079,687,500 BIAYA - BIAYA 55% 1,693,828,125 NETT INCOME BEFORE TAX 1,385,859,375 PROFIT SHARING INVESTOR 70% 970,101,563 PENGELOLA 30% 415,757,813 TOTAL SALEABLE AREA 534 M2 INCOME / M2 1,816,670 TIPE HARGA JUAL CASH ROI % STANDARD 302,500,000 17.2 M2 31,246,717 10.33 DELUXE 316,800,000 17.9 M2 32,518,386 10.26 INCOME PER UNIT LUAS UNIT DELUXE 316,800,000 17.9 M2 32,518,386 10.26 SUPERIOR 330,000,000 18.5 M2 33,608,387 10.18 EXECUTIVE 343,200,000 19.2 M2 34,880,056 10.16 SUITE 367,000,000 20.2 M2 36,696,726 10.00