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 80% 2,628,000,000

PENDAPATAN LAIN-LAIN 25% 657,000,000 * CAFE / RESTO * LAUNDRY * SHUTTLE

SUB TOTAL PENERIMAAN 3,285,000,000 BIAYA - BIAYA 55% 1,806,750,000

NETT INCOME BEFORE TAX 1,478,250,000 PROFIT SHARING INVESTOR 70% 1,034,775,000 PENGELOLA 30% 443,475,000 TOTAL SALEABLE AREA 534 M2

INCOME / M2 1,937,781

TIPE HARGA JUAL CASH ROI %STANDARD 302,500,000 17.2 M2 33,329,831 11.02DELUXE 316,800,000 17.9 M2 34,686,278 10.95SUPERIOR 330,000,000 18.5 M2 35,848,947 10.86EXECUTIVE 343,200,000 19.2 M2 37,205,393 10.84SUITE 367,000,000 20.2 M2 39,143,174 10.67

INCOME PER UNIT LUAS UNIT