materi product knowladge adhara resedence by asep ahmad rosidin

36

Upload: asep-ahmad-rosidin

Post on 12-Apr-2017

56 views

Category:

Real Estate


0 download

TRANSCRIPT

Page 1: materi product knowladge ADHARA RESEDENCE by ASEP AHMAD ROSIDIN
Page 2: materi product knowladge ADHARA RESEDENCE by ASEP AHMAD ROSIDIN

By : Asep Ahmad RosidinConsultant Investor Property Sejak 1994

Page 3: materi product knowladge ADHARA RESEDENCE by ASEP AHMAD ROSIDIN

SYARAT Investasi condotel /Villatel yang tepatdimana propertinya memberikan

OCCUPENSI TINGGI

NILAI YIELD TINGGI

ROI TINGGI

BEF CEPAT

CAPITAL GAIN TINGGI

LIQUIDITAS TINGGI

1. LOKASI PROJECT BERADA DI WILAYAH YANG BANYAK DESTINASI WISATANYA2. PERTUMBUHAN JUMLAH WISATAWAN PER TAHUN MENINGKAT3. PERTUMBUHAN INDEKS MENGINAP WISATAWAN PERTAHUN MENINGKAT4. KETERSEDIAAN KAMAR YANG YANG LAYAK5. KONSEP HOTEL/VILLATEL6. STRATEGY PEMASARAN

Page 4: materi product knowladge ADHARA RESEDENCE by ASEP AHMAD ROSIDIN

30.2%

15.7%

11.9%

7.5% 6.8%5.5% 5.0%

4.0% 3.8% 3.3% 2.9% 2.7%0.5%

ALASAN TAMU MEMILIH SEBUAH HOTELSumber :Survei Market Metrix

1

Page 5: materi product knowladge ADHARA RESEDENCE by ASEP AHMAD ROSIDIN

BERADA DI WILAYAH

8 DESTINASI WISATA

CIWIDEY

LOKASI PROJECT1

Page 6: materi product knowladge ADHARA RESEDENCE by ASEP AHMAD ROSIDIN

1. KAWAH PUTIH

8 DESTINASI WISATA CIWIDEY

ICONBANDUNG SELATAN

1 2 3

1

Page 7: materi product knowladge ADHARA RESEDENCE by ASEP AHMAD ROSIDIN

2. PERKEBUNAN TEH RANCABALI

3. SITU PATENGGANG

4. RANCA UPAS

5. CIWALINI HOT SPRING 6. KEBUN STROBERY 7. TAMAN CIMANGGU 8. CIWIDEY VALLEY RESORT

8 DESTINASI WISATA CIWIDEY1

Page 8: materi product knowladge ADHARA RESEDENCE by ASEP AHMAD ROSIDIN

JUMLAH KUNJUNGAN WISATAWANKE OBJECT WISATA

Kabupaten/KotaWisatawan

Mancanegara Wisatawan Nusantara

Jumlah

Kabupaten / Regency1. Bogor 228,913 4,092,150 4,321,063 2. Sukabumi 49,985 2,031,979 2,081,964 3. Cianjur 636 771 1,407 4. Bandung 62,101 5,583,468 5,645,569 5. Garut 4,334 1,874,222 1,878,556 6. Tasikmalaya 7,638 1,470,613 1,478,251 7. Ciamis 7 169,696 169,703 8. Kuningan 116 1,189,102 1,189,218 9. Cirebon - 644,224 644,224 10. Majalengka - 71,353 71,353 11. Sumedang 9,884 503,212 513,096 12. Indramayu - 498,362 498,362 13. Subang 170,274 3,227,988 3,398,262 14. Purwakarta 973 996,268 997,241 15. Karawang 499 4,306,641 4,307,140 16. Bekasi - 49,740 49,740 17. Bandung Barat 278,027 1,278,179 1,556,206 18. Pangandaran - - - Kota/City19. Bogor 104,075 5,293,040 5,397,115 20. Sukabumi 3,266 82,316 85,582 21. Bandung 30,178 1,431,290 1,461,468 22. Cirebon 1,050 1,354,722 1,355,772 23. Bekasi - - - 24. Depok 7,812 1,864,273 1,872,085 25. Cimahi 565 1,195 1,760 26. Tasikmalaya 25 267,062 267,087 27. Banjar - 4,364 4,364 Jawa Barat 960,358 38,286,230 39,246,588 Sumber : Dinas Paraiwisata dan Kebudayaan Jawa Barat

Jumlah Kunjungan Wisatawan Ke Object Wisata di Jawa BaratMenurut Kabupaten /Kota 2015

2

Page 9: materi product knowladge ADHARA RESEDENCE by ASEP AHMAD ROSIDIN

2

Page 10: materi product knowladge ADHARA RESEDENCE by ASEP AHMAD ROSIDIN

2

Page 11: materi product knowladge ADHARA RESEDENCE by ASEP AHMAD ROSIDIN

Kabupaten / Regency1. Bogor 139,826 4,018,999 4,158,825 2. Sukabumi 49,138 443,795 492,933 3. Cianjur 451 651 1,102 4. Bandung 77,200 3,965,258 4,042,458 5. Garut 29,158 13,583 42,741 6. Tasikmalaya 1,476 23,400 24,876 7. Ciamis 3,505 70,071 73,576 8. Kuningan - 188,727 188,727 9. Cirebon 1,588 130,796 132,384 10. Majalengka - 70,885 70,885 11. Sumedang 3,669 71,685 75,354 12. Indramayu 251 41,457 41,708 13. Subang 11,709 343,296 355,005 14. Purwakarta 13,917 313,277 327,194 15. Karawang 61,237 58,971 120,208 16. Bekasi 63,246 186,990 250,236 17. Bandung Barat 278,027 481,114 759,141 18. Pangandaran - - - Kota/City19. Bogor 142,673 2,978,435 3,121,108 20. Sukabumi 3,248 73,716 76,964 21. Bandung 176,487 4,242,294 4,418,781 22. Cirebon 2,943 94,879 97,822 23. Bekasi 6,515 65,808 72,323 24. Depok - 6,275 6,275 25. Cimahi 475 1,230 1,705 26. Tasikmalaya 463 128,688 129,151 27. Banjar 69 34,196 34,265 Jawa Barat 1,067,271 18,048,476 19,115,747 Sumber : Dinas Paraiwisata dan Kebudayaan Jawa Barat

Wisatawan Mancanegara

Wisatawan Nusantara

Jumlah/Total

Jumlah Kunjungan Wisatawan Ke Akomodasi di Jawa BaratMenurut Kabupaten /Kota 2015

Kabupaten/Kota

2 JUMLAH KUNJUNGAN WISATAWANKE AKOMODASI

Page 12: materi product knowladge ADHARA RESEDENCE by ASEP AHMAD ROSIDIN

3 INDEKS MENGINAP

Page 13: materi product knowladge ADHARA RESEDENCE by ASEP AHMAD ROSIDIN

KETERSEDIAAN KAMAR YANG LAYAK

2014 2015 2014 2015 2014 2015Kabupaten / Regency 1. Bogor 155 148 7,835 7,630 14,630 14,432 2. Sukabumi 89 86 2,074 2,043 3,011 3,046 3. Cianjur 126 119 4,576 4,121 8,317 7,081 4. Bandung 68 78 1,383 1,654 2,251 2,440 5. Garut 118 128 1,830 1,976 2,842 2,944 6. Tasikmalaya 18 22 325 373 523 563 7. Ciamis 16 13 391 298 678 505 8. Kuningan 42 43 1,110 1,170 1,777 1,785 9. Cirebon 18 20 515 650 797 969 10. Majalengka 9 9 196 193 304 297 11. Sumedang 20 22 562 610 990 1,030 12. Indramayu 26 27 648 694 1,037 955 13. Subang 87 87 1,729 1,793 2,484 2,604 14. Purwakarta 22 21 666 657 963 937 15. Karawang 29 33 855 1,243 1,163 1,637 16. Bekasi 12 17 988 1,406 1,250 1,823 17. Bandung Barat 70 68 2,111 2,092 3,473 3,300 18. Pangandaran 208 206 3,372 3,520 5,552 5,683 Kota/City19. Bogor 51 55 2,159 2,449 3,342 3,743 20. Sukabumi 32 32 759 876 1,120 1,278 21. Bandung 340 364 16,741 19,244 26,114 30,163 22. Cirebon 43 40 1,827 1,769 2,920 2,735 23. Bekasi 20 24 1,074 1,735 1,308 2,181 24. Depok 12 13 986 1,058 1,857 1,991 25. Cimahi 5 4 124 112 311 233 26. Tasikmalaya 34 30 1,126 1,024 1,778 1,662 27. Banjar 11 9 194 181 317 288 Jawa Barat 1,681 1,718 56,156 60,571 91,109 96,305

Kabupaten/Kota Regency/City

Hotel (Hotels) Kamar (Rooms) Tempat Tidur (Beds)

4

Page 14: materi product knowladge ADHARA RESEDENCE by ASEP AHMAD ROSIDIN

KONSEP LUXURY RESIDENCE DIKELOLA LAYAKNYA HOTEL

5

Page 15: materi product knowladge ADHARA RESEDENCE by ASEP AHMAD ROSIDIN

TAMPAK ATAS5

Page 16: materi product knowladge ADHARA RESEDENCE by ASEP AHMAD ROSIDIN

ENTRANCE , IMAGE & TAMPAK SAMPING5

Page 17: materi product knowladge ADHARA RESEDENCE by ASEP AHMAD ROSIDIN

FASILITAS SETARA BINTANG 45

Page 18: materi product knowladge ADHARA RESEDENCE by ASEP AHMAD ROSIDIN

FASILITAS SETARA BINTANG 45

Page 19: materi product knowladge ADHARA RESEDENCE by ASEP AHMAD ROSIDIN

5

Page 20: materi product knowladge ADHARA RESEDENCE by ASEP AHMAD ROSIDIN

5

Page 21: materi product knowladge ADHARA RESEDENCE by ASEP AHMAD ROSIDIN

TYPE VILLA ADHARA GOLD5

Page 22: materi product knowladge ADHARA RESEDENCE by ASEP AHMAD ROSIDIN

DENAH VILLA ADHARA GOLD5

Page 23: materi product knowladge ADHARA RESEDENCE by ASEP AHMAD ROSIDIN

TYPE VILLA ADHARA PLATINUM5

Page 24: materi product knowladge ADHARA RESEDENCE by ASEP AHMAD ROSIDIN

DENAH VILLA ADHARA PLATINUM5

Page 25: materi product knowladge ADHARA RESEDENCE by ASEP AHMAD ROSIDIN

TYPE VILLA ADHARA DIAMOND5

Page 26: materi product knowladge ADHARA RESEDENCE by ASEP AHMAD ROSIDIN

DENAH VILLA ADHARA DIAMOND5

Page 27: materi product knowladge ADHARA RESEDENCE by ASEP AHMAD ROSIDIN

SITE PLAN

5

Page 28: materi product knowladge ADHARA RESEDENCE by ASEP AHMAD ROSIDIN

5

Page 29: materi product knowladge ADHARA RESEDENCE by ASEP AHMAD ROSIDIN

6 10 Strategi Marketing untuk Meningkatkan Okupansi Villatel

Menawarkanpengalaman unik kepada calon tamu

TidakPerang harga

AkktifDi MEDIA SOCIAL

CREATECERUK PASAR POTENSIAL

Menggunakan KekuatanEmail Marketing

Fokus Pada REPEAT GUEST

Memberikan

Pelayanan pada

Tamu Layaknya Keluarga

Manajemen hotel yang profesional

KERJASAMA DENGAN HOTEL LAIN ( BERAFILIASI )

Page 31: materi product knowladge ADHARA RESEDENCE by ASEP AHMAD ROSIDIN

FREE SERVICE CHARGED & FIRE INSURANCE

SHARING

PROFIT 40% ON ROOM REVENUE ONLY

RENTAL PAYMENT EVERY 3 MONTH

FREE STAY 24 POINT PER YEAR

ROIAVERAGE

14,49%/YEAR

PROJECT BEP8 YEARS

Page 32: materi product knowladge ADHARA RESEDENCE by ASEP AHMAD ROSIDIN

TAHUN KE 1 2 3 4 5 6 7 8 9 10 800,000 880,000 968,000 1,064,800 1,171,280 1,288,408 1,417,249 1,558,974 1,714,871 1,886,358

4,088,000,000 4,496,800,000 4,946,480,000 5,441,128,000 5,985,240,800 6,583,764,880 7,242,141,368 7,966,355,505 8,762,991,055 9,639,290,161

1,250,000 1,375,000 1,512,500 1,663,750 1,830,125 2,013,138 2,214,451 2,435,896 2,679,486 2,947,435

1,825,000,000 2,007,500,000 2,208,250,000 2,429,075,000 2,671,982,500 2,939,180,750 3,233,098,825 3,556,408,708 3,912,049,578 4,303,254,536

2,150,000 2,365,000 2,601,500 2,861,650 3,147,815 3,462,597 3,808,856 4,189,742 4,608,716 5,069,588 784,750,000 863,225,000 949,547,500 1,044,502,250 1,148,952,475 1,263,847,723 1,390,232,495 1,529,255,744 1,682,181,319 1,850,399,451

6,697,750,000 7,367,525,000 8,104,277,500 8,914,705,250 9,806,175,775 10,786,793,353 11,865,472,688 13,052,019,957 14,357,221,952 15,792,944,147

80% 80% 90% 90% 90% 90% 90% 80% 80% 80%5,358,200,000 5,894,020,000 7,293,849,750 8,023,234,725 8,825,558,198 9,708,114,017 10,678,925,419 10,441,615,965 11,485,777,562 12,634,355,318 2,143,280,000 2,357,608,000 2,917,539,900 3,209,293,890 3,530,223,279 3,883,245,607 4,271,570,168 4,176,646,386 4,594,311,025 5,053,742,127

indeks1 AG-1 ADHARA GOLD 0.047501899 101,809,871 111,990,858 138,588,686 152,447,555 167,692,310 184,461,541 202,907,696 198,398,636 218,238,499 240,062,349 2 AG-2 ADHARA GOLD 0.046041963 98,680,818 108,548,899 134,329,263 147,762,189 162,538,408 178,792,249 196,671,474 192,300,997 211,531,097 232,684,206 3 AG-3 ADHARA GOLD 0.044340986 95,035,148 104,538,663 129,366,595 142,303,255 156,533,580 172,186,939 189,405,632 185,196,618 203,716,280 224,087,908 4 AG-5 ADHARA GOLD - Hoek 0.046640633 99,963,935 109,960,328 136,075,906 149,683,497 164,651,847 181,117,031 199,228,734 194,801,429 214,281,572 235,709,729 5 AG-6 ADHARA GOLD - Hoek 0.044815274 96,051,679 105,656,847 130,750,349 143,825,383 158,207,922 174,028,714 191,431,585 187,177,550 205,895,305 226,484,836 6 AG-7 ADHARA GOLD - Hoek 0.042269081 90,594,476 99,653,924 123,321,731 135,653,904 149,219,294 164,141,224 180,555,346 176,543,005 194,197,305 213,617,036 7 AG-8 ADHARA GOLD 0.041364961 88,656,694 97,522,364 120,683,925 132,752,317 146,027,549 160,630,304 176,693,335 172,766,816 190,043,498 209,047,847 8 AG-9 ADHARA GOLD 0.041777195 89,540,226 98,494,249 121,886,633 134,075,296 147,482,826 162,231,108 178,454,219 174,488,570 191,937,427 211,131,169 9 AG-10 ADHARA GOLD - Hoek 0.045843625 98,255,724 108,081,297 133,750,605 147,125,665 161,838,232 178,022,055 195,824,261 191,472,610 210,619,871 231,681,858

10 AG-11 ADHARA GOLD 0.042642748 91,395,349 100,534,884 124,411,919 136,853,111 150,538,422 165,592,265 182,151,491 178,103,680 195,914,048 215,505,453 11 AG-12 ADHARA GOLD 0.042272971 90,602,812 99,663,094 123,333,078 135,666,386 149,233,025 164,156,327 180,571,960 176,559,250 194,215,175 213,636,692 12 AG-15 ADHARA GOLD - Hoek 0.046708343 100,109,057 110,119,963 136,273,454 149,900,799 164,890,879 181,379,967 199,517,964 195,084,231 214,592,655 236,051,920 13 AG-16 ADHARA GOLD 0.042592075 91,286,742 100,415,417 124,264,078 136,690,486 150,359,535 165,395,488 181,935,037 177,892,036 195,681,240 215,249,363 14 AG-17 ADHARA GOLD 0.046076201 98,754,201 108,629,621 134,429,156 147,872,071 162,659,278 178,925,206 196,817,727 192,444,000 211,688,400 232,857,240 15 AP-1 ADHARA PLATINUM - Hoek 0.062570294 134,105,659 147,516,225 182,551,328 200,806,461 220,887,107 242,975,818 267,273,400 261,333,991 287,467,390 316,214,129 16 AP-2 ADHARA PLATINUM - Hoek 0.066270384 142,035,988 156,239,587 193,346,489 212,681,138 233,949,252 257,344,177 283,078,595 276,787,959 304,466,755 334,913,430 17 AP-3 ADHARA PLATINUM 0.059939025 128,466,114 141,312,725 174,874,497 192,361,947 211,598,142 232,757,956 256,033,751 250,344,112 275,378,524 302,916,376 18 AP-5 ADHARA PLATINUM 0.066760736 143,086,951 157,395,646 194,777,112 214,254,823 235,680,305 259,248,336 285,173,169 278,835,988 306,719,587 337,391,545 19 AD-1 ADHARA DIAMOND 0.123571607 264,848,555 291,333,410 360,525,095 396,577,605 436,235,365 479,858,902 527,844,792 516,114,908 567,726,399 624,499,039

1 2,143,280,000 2,357,608,000 2,917,539,900 3,209,293,890 3,530,223,279 3,883,245,607 4,271,570,168 4,176,646,386 4,594,311,025 5,053,742,127

ADHARA GOLDADHARA PLATINUMADHARA DIAMONDJumlah Hari

ADHARA GOLD (ARR)

PERHITUNGAN ROI PER TAHUN PER UNIT

OCCUPENSITOTAL ROOM REVENUEINVESTOR 40 %

JUMLAH UNIT

1441

365

ADHARA GOLD (RR)

ADHARA PLATINUM (ARR )

ADHARA PLATINUM (RR)

ADHARA DIAMOND (ARR )ADHARA DIAMOND (RR)

TOTAL ROOM SALES

TYPE

Page 33: materi product knowladge ADHARA RESEDENCE by ASEP AHMAD ROSIDIN

SAMPLE ADHARA GOLD

1 2 3 4 5 6 7 8 9 10

101,809,871 111,990,858 138,588,686 152,447,555 167,692,310 184,461,541 202,907,696 198,398,636 218,238,499 240,062,349 101,809,871 213,800,728 352,389,414 504,836,969 672,529,280 856,990,821 1,059,898,517 1,258,297,153 1,476,535,652 1,716,598,001

KPR 1,165,279,520 8.74% 9.61% 11.89% 13.08% 14.39% 15.83% 17.41% 17.03% 18.73% 20.60% 147.31% 14.73%CASH 1,138,647,532 8.94% 9.84% 12.17% 13.39% 14.73% 16.20% 17.82% 17.42% 19.17% 21.08% 150.76% 15.08%SOFT CASH 12 X 1,276,932,315 7.97% 8.77% 10.85% 11.94% 13.13% 14.45% 15.89% 15.54% 17.09% 18.80% 134.43% 13.44%TOTAL ANGSURAN TAHUN KE 129,299,542 129,299,542 146,864,565 146,864,565 146,864,565 146,864,565 146,864,565 146,864,565 146,864,565 - SALDO HASIL ROI TAHUN KE (27,489,672) (17,308,685) (8,275,879) 5,582,990 20,827,745 37,596,976 56,043,131 51,534,071 71,373,934 240,062,349 TOTAL SALDO ROI TAHUN KE (44,798,357) (53,074,235) (47,491,245) (26,663,500) 10,933,476 66,976,607 118,510,678 189,884,612 429,946,961 SISA KPR TAHUN KE 765,633,045 710,333,699 657,918,270 597,823,717 528,925,010 449,932,297 359,366,754 255,532,904 136,486,873 0

SALDO PELUNASAN SALDO AKHIR

53,397,739 293,460,088 1,514,863,376 1,742,092,882 2,003,406,815 2,303,917,837 2,649,505,513 3,046,931,339 3,503,971,040 4,029,566,696 4,634,001,701 5,329,101,956 KENAIKAN HARGA TAHUN KE

AVAREGE % ROI

ADHARA GOLD

TOTAL INVESTASI 1.165.279.520 X 30 % = 349.583.856 - 293.460.088 = 56.123.768

BEF TAHUN KE 8+PELUNASAN TAHUN KE 9 + INVESTASI HANYA SEBESAR 56 JT + harga JUAL TAHUN KE sepuluh RP. 5,3 M

ROI TAHUN KEKUMUMULATIF ROI TAHUN KE

TAHUN KE TOTAL %

ROI

Page 34: materi product knowladge ADHARA RESEDENCE by ASEP AHMAD ROSIDIN

INVESTASI HANYA

RP. 56.123.768ANDA BISA MILIKI

1 UNIT VILLATEL

Page 35: materi product knowladge ADHARA RESEDENCE by ASEP AHMAD ROSIDIN

ANGSURAN ANGSURAN Build / Land 12 X Uang Muka

1 AG-1 ADHARA GOLD 1BR+1 (1,5 lt) 52.3 / 123 1,165,279,520 349,583,856 29,131,988 815,695,664 10,774,962 1,138,647,532 341,594,260 797,053,272 1,276,932,315 106,411,026 2 AG-2 ADHARA GOLD 1BR+1 (1,5 lt) 52.3 / 112 1,132,446,720 339,734,016 28,311,168 792,712,704 10,471,368 1,106,635,552 331,990,666 774,644,886 1,243,771,187 103,647,599 3 AG-3 ADHARA GOLD 1BR+1 (1,5 lt) 52.3 / 100 1,094,193,120 328,257,936 27,354,828 765,935,184 10,117,649 1,069,338,292 320,801,488 748,536,804 1,205,135,051 100,427,921 4 AG-5 ADHARA GOLD - Hoek 1BR+1 (1,5 lt) 52.3 / 111 1,145,910,324 343,773,097 28,647,758 802,137,227 10,595,861 1,119,762,566 335,928,770 783,833,796 1,257,369,427 104,780,786 5 AG-6 ADHARA GOLD - Hoek 1BR+1 (1,5 lt) 52.3 / 98 1,104,859,468 331,457,840 27,621,487 773,401,628 10,216,277 1,079,737,981 323,921,394 755,816,587 1,215,908,063 101,325,672 6 AG-7 ADHARA GOLD - Hoek 1BR+1 (1,5 lt) 52.3 / 80 1,047,597,648 314,279,294 26,189,941 733,318,354 9,686,796 1,023,907,707 307,172,312 716,735,395 1,158,073,624 96,506,135 7 AG-8 ADHARA GOLD 1BR+1 (1,5 lt) 52.3 / 78 1,027,264,720 308,179,416 25,681,618 719,085,304 9,498,784 1,004,083,102 301,224,931 702,858,171 1,137,537,367 94,794,781 8 AG-9 ADHARA GOLD 1BR+1 (1,5 lt) 52.3 / 81 1,036,535,520 310,960,656 25,913,388 725,574,864 9,584,508 1,013,122,132 303,936,640 709,185,492 1,146,900,875 95,575,073 9 AG-10 ADHARA GOLD - Hoek 1BR+1 (1,5 lt) 52.3 / 105 1,127,986,264 338,395,879 28,199,657 789,590,385 10,430,123 1,102,286,607 330,685,982 771,600,625 1,239,266,127 103,272,177

10 AG-11 ADHARA GOLD 1BR+1 (1,5 lt) 52.3 / 88 1,056,001,120 316,800,336 26,400,028 739,200,784 9,764,500 1,032,101,092 309,630,328 722,470,764 1,166,561,131 97,213,428 11 AG-12 ADHARA GOLD 1BR+1 (1,5 lt) 52.3 / 85 1,047,685,120 314,305,536 26,192,128 733,379,584 9,687,605 1,023,992,992 307,197,898 716,795,094 1,158,161,971 96,513,498 12 AG-15 ADHARA GOLD - Hoek 1BR+1 (1,5 lt) 52.3 / 111 1,147,433,076 344,229,923 28,685,827 803,203,153 10,609,942 1,121,247,249 336,374,175 784,873,074 1,258,907,407 104,908,951 13 AG-16 ADHARA GOLD 1BR+1 (1,5 lt) 52.3 / 87 1,054,861,520 316,458,456 26,371,538 738,403,064 9,753,962 1,030,989,982 309,296,995 721,692,987 1,165,410,135 97,117,511 14 AG-17 ADHARA GOLD 1BR+1 (1,5 lt) 52.3 / 113 1,133,216,720 339,965,016 28,330,418 793,251,704 10,478,488 1,107,386,302 332,215,891 775,170,411 1,244,548,887 103,712,407 15 AP-1 ADHARA PLATINUM - Hoek 2BR (2 lt) 76.2 / 123 1,504,155,596 451,246,679 37,603,890 1,052,908,917 13,908,439 1,469,051,706 440,715,512 1,028,336,194 1,619,197,152 134,933,096 16 AP-2 ADHARA PLATINUM - Hoek 2BR (2 lt) 76.2 / 149 1,587,367,648 476,210,294 39,684,191 1,111,157,354 14,677,874 1,550,183,457 465,055,037 1,085,128,420 1,703,241,324 141,936,777 17 AP-3 ADHARA PLATINUM 2BR (2 lt) 76.2 / 112 1,444,980,480 433,494,144 36,124,512 1,011,486,336 13,361,266 1,411,355,968 423,406,790 987,949,178 1,559,430,285 129,952,524 18 AP-5 ADHARA PLATINUM 2BR (2 lt) 76.2 / 161 1,598,395,280 479,518,584 39,959,882 1,118,876,696 14,779,843 1,560,935,398 468,280,619 1,092,654,779 1,714,379,233 142,864,936 SOLD

19 AD-1 ADHARA DIAMOND 4BR (2 lt) 166.5 / 189 2,876,026,096 862,807,829 71,900,652 2,013,218,267 26,593,681 2,806,625,444 841,987,633 1,964,637,811 3,004,786,357 250,398,863

KetKPR (Ilustrasi Bunga 9,99%, fix rate) Hard Cash Soft Cash (12 X)

Harga Jual Uang Muka 30%

KPR 70% Harga Jual Uang Muka 30%

No.Nomor

Unit (Kavling)

TypeLuas Netto

(m²)

Harga Jual

Pelunasan 70% Harga Jual10 Tahun

KETERANGAN: CARA PEMBAYARAN : DOKUMEN PERSYARATAN KPR :

- Price list sudah termasuk : AJB, Balik Nama, IMB, BPHTB & Listrik A. Hard Cash - FC KTP Suami & Istri - Price list belum termasuk : PPn, Biaya Proses (KPR) dan Biaya Notaris (Cash & Cash Bertahap) - Booking Fee Rp. 10.000.000,- - FC Kartu Keluarga - Untuk pembelian KPR, berkas permohonan KPR diserahkan paling lambat 2 Minggu - DP : 30% - BF, pembayaran 7 hari dari tanggal Booking Fee - FC Surat Nikah

setelah pembayaran Booking Fee. Apabila tidak dapat menyerahkan persyaratan maka dianggap BATAL. - Pelunasan : 70%, pembayaran 1 bulan dari tanggal pembayaran DP - Pas photo 3x4 sebanyak 2 lbr - Ilustrasi perhitungan Angsuran KPR di atas merupakan perkiraan, nilai perhitungan - Slip gaji / surat keterangan

sebenarnya akan dikeluarkan oleh pihak Bank Pemberi KPR penghasilan (ASLI) - Besaran bunga KPR dapat berubah sewaktu-waktu, besaran bunga yang berlaku B. Soft Cash (12 X) - Rekening tabungan / Rekening

adalah besaran bunga pada saat penandatanganan Akad Kredit. - Booking Fee Rp. 10.000.000,- koran 3 bulan terakhir - Jika terjadi pembatalan karena KPR tidak disetujui Bank Pemberi Kredit, maka uang Muka - Angsuran I 14 hari dari Booking Fee - SIUP & NPWP

akan dikembalikan dan dipotong biaya administrasi, serta Booking Fee tidak dikembalikan (hangus). - Angsuran 2 s.d 12 1 bulan dari tanggal pembayaran Angsuran Sebelumnya - Jika plafon KPR tidak sepenuhnya disetujui oleh bank, maka pemohon wajib menambah uang muka

sebelum akan kredit dilaksanakan - Pembayaran cash harus di Kantor Pemasaran Proyek atau di Kantor PT Aditya Mustika Dewa C. KPR (UM 12 X)

d.a: RUKO DE MARAKESH Blok A1 No.5, Derwati, Kotamadya Bandung atau transfer melalui Rekening Bank, - Booking Fee Rp. 10.000.000,- MANDIRI : 130.00.6767777.6 atas nama PT. Aditya Mustika Dewa - DP 30% - Diangsur 12 kali

- Pembayaran selain ketentuan di atas dianggap tidak sah - Pelunasan 70% via KPR * Harga dan ketentuan di atas dapat berubah sewaktu-waktu tanpa pemberitahuan terlebih dahulu.

Price list

Page 36: materi product knowladge ADHARA RESEDENCE by ASEP AHMAD ROSIDIN