ciater spring valley
TRANSCRIPT
![Page 1: Ciater spring valley](https://reader035.vdokumen.com/reader035/viewer/2022062523/587ecbf71a28abf37b8b7109/html5/thumbnails/1.jpg)
• www.ciaterspringvalley.com
![Page 2: Ciater spring valley](https://reader035.vdokumen.com/reader035/viewer/2022062523/587ecbf71a28abf37b8b7109/html5/thumbnails/2.jpg)
www.ciaterspringvalley.com
![Page 3: Ciater spring valley](https://reader035.vdokumen.com/reader035/viewer/2022062523/587ecbf71a28abf37b8b7109/html5/thumbnails/3.jpg)
![Page 4: Ciater spring valley](https://reader035.vdokumen.com/reader035/viewer/2022062523/587ecbf71a28abf37b8b7109/html5/thumbnails/4.jpg)
![Page 5: Ciater spring valley](https://reader035.vdokumen.com/reader035/viewer/2022062523/587ecbf71a28abf37b8b7109/html5/thumbnails/5.jpg)
Keunggulan LOKASI
10 MENITKE TANGKUBAN
PERAHU
VIEW GUNUNGHIJAU
& ASRI
20 MENITKE WISATALEMBANG
![Page 6: Ciater spring valley](https://reader035.vdokumen.com/reader035/viewer/2022062523/587ecbf71a28abf37b8b7109/html5/thumbnails/6.jpg)
JAMINAN SEWA 10 TAHUN
OCCUPANCY HOTELSAMPAI
50% perTAHUNSHM
Keunggulan INVESTASI
![Page 7: Ciater spring valley](https://reader035.vdokumen.com/reader035/viewer/2022062523/587ecbf71a28abf37b8b7109/html5/thumbnails/7.jpg)
*setelah Kawasan Terpadu selesai, Hotel Mice(Meeting Intensive Convention Exhibition)Youth Hostel Convention Center,dll
CAPITAL GAIN*
Keunggulan KAWASAN
TERPADU DENGAN FASILITAS WISATA
SARIATER
JOGGING TRACKSEPANJANG PINGGIR
SUNGAI
![Page 8: Ciater spring valley](https://reader035.vdokumen.com/reader035/viewer/2022062523/587ecbf71a28abf37b8b7109/html5/thumbnails/8.jpg)
![Page 9: Ciater spring valley](https://reader035.vdokumen.com/reader035/viewer/2022062523/587ecbf71a28abf37b8b7109/html5/thumbnails/9.jpg)
Type B 174/220Lantai atas 2 kamar
Type B 174/220Lantai atas 1 kamar
Villa tamansari
![Page 10: Ciater spring valley](https://reader035.vdokumen.com/reader035/viewer/2022062523/587ecbf71a28abf37b8b7109/html5/thumbnails/10.jpg)
Type B 174/220Lantai atas 2 kamar
Type B 174/220Lantai atas 1 kamar
Villa tamansari
![Page 11: Ciater spring valley](https://reader035.vdokumen.com/reader035/viewer/2022062523/587ecbf71a28abf37b8b7109/html5/thumbnails/11.jpg)
“Villa PALASARI”
Satu lagi persembahan dari Villa Ciater Spring ValleyPrivate Villa yang biasa menjadi pilihan klien yang berkapasitas
VVIP
![Page 12: Ciater spring valley](https://reader035.vdokumen.com/reader035/viewer/2022062523/587ecbf71a28abf37b8b7109/html5/thumbnails/12.jpg)
Villa PALASARI
TYPE FLAT256/590 TYPE DOWNSLOPE
285/590
![Page 13: Ciater spring valley](https://reader035.vdokumen.com/reader035/viewer/2022062523/587ecbf71a28abf37b8b7109/html5/thumbnails/13.jpg)
Villa PALASARI
TYPE FLAT256/590
TYPE DOWNSLOPE285/590
![Page 14: Ciater spring valley](https://reader035.vdokumen.com/reader035/viewer/2022062523/587ecbf71a28abf37b8b7109/html5/thumbnails/14.jpg)
INTERIOR
![Page 15: Ciater spring valley](https://reader035.vdokumen.com/reader035/viewer/2022062523/587ecbf71a28abf37b8b7109/html5/thumbnails/15.jpg)
NILAI PEMBELIAN Rp 2.926.500.000SEWA Rp 6.500.000OKUPANSI 50% , (366/2 = 183 hari )ROOM REVENUE Rp 1.189.500.000JASA OPERATOR ONLINE ( AGODA,DLL) 25% (Rp 297.375.00) Rp 892.125.000
SHARING REVENUE 50% (Rp 446.062.500)PPH 10% (Rp 44.606.250)
TOTAL Rp 401.456.250/tahunRp 33.454.688/bulan13,70%
Proyeksi Revenue Villa tamansari 1
![Page 16: Ciater spring valley](https://reader035.vdokumen.com/reader035/viewer/2022062523/587ecbf71a28abf37b8b7109/html5/thumbnails/16.jpg)
Proyeksi keuntungan pertahun*
HARGA JUAL Rp 3.197.732.000UANG MUKA Rp 959.319.600PLAFON KREDIT Rp 2.238.412.400
*pembelian dengan Kredit
ANGSURAN 15 TAHUN (BUNGA 13%)
Rp 28.316.000/BULAN
REVENUE Rp 33.454.688/BULANSISA Rp 5.138.688
TOTAL 61.664.256/TAHUN
![Page 17: Ciater spring valley](https://reader035.vdokumen.com/reader035/viewer/2022062523/587ecbf71a28abf37b8b7109/html5/thumbnails/17.jpg)
Proyeksi Revenue Villa tamansari 2
NILAI PEMBELIAN Rp 3.058.390.000SEWA Rp 7.500.000OKUPANSI 50% , (366/2 = 183 hari )ROOM REVENUE Rp 1.372.500.000JASA OPERATOR ONLINE ( AGODA,DLL)
25% (Rp 343.125.00) Rp 1.029.375.000
SHARING REVENUE 50% (Rp 514.687.500)PPH 10% (Rp 51.468.750)
TOTAL Rp 463.218.750/tahunRp 38.601.563/bulan15,00%
![Page 18: Ciater spring valley](https://reader035.vdokumen.com/reader035/viewer/2022062523/587ecbf71a28abf37b8b7109/html5/thumbnails/18.jpg)
Proyeksi keuntungan pertahun*HARGA JUAL Rp 3.341.902.800UANG MUKA Rp 1.002.570.840PLAFON KREDIT Rp 2.339.331.960
*pembelian dengan Kredit
ANGSURAN 15 TAHUN (BUNGA 13%)
Rp 29.598.214/BULAN
REVENUE Rp 38.601.563/BULANSISA Rp 9.003.349
TOTAL 108.040.188/TAHUN
![Page 19: Ciater spring valley](https://reader035.vdokumen.com/reader035/viewer/2022062523/587ecbf71a28abf37b8b7109/html5/thumbnails/19.jpg)
Ilustrasi return from rentTahun Tipe Tamansari 1 Tipe Tamansari 2
0 2.926.450.000 3.058.390.0001 401.456.250 463.218.7502 401.456.250 463.218.7503 433.572.750 500.276.2504 433.572.750 500.276.2505 468.258.570 540.298.3506 468.258.570 540.298.3507 505.719.256 583.522.2188 505.719.256 583.522.2189 546.176.796 630.203.995
10 546.176.796 630.203.995Total 4.710.367.243 5.435.039.127
![Page 20: Ciater spring valley](https://reader035.vdokumen.com/reader035/viewer/2022062523/587ecbf71a28abf37b8b7109/html5/thumbnails/20.jpg)
Benefit Marketing
CLOSING FEE RP 5.000.000,-
AWARD PALASARI KE EROPA
COMMITMENT Rp 1.000.000,-
KOMISI2 %
HADIAH BISA DI AMBIL TUNAI
*AWARDTAMANSARIKE AUSTRALIA
![Page 21: Ciater spring valley](https://reader035.vdokumen.com/reader035/viewer/2022062523/587ecbf71a28abf37b8b7109/html5/thumbnails/21.jpg)
www.ciaterspringvalley.com
TERIMA KASIH