SIMULASI PENDAPATAN KOSTEL TAHUN 2016 JOYA RESIDENCE KARAWACI TANGERANGASUMSI : 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 10.33DELUXE 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 10.26SUPERIOR 330,000,000 18.5 M2 33,608,387 10.18EXECUTIVE 343,200,000 19.2 M2 34,880,056 10.16SUITE 367,000,000 20.2 M2 36,696,726 10.00