AmbaraBorobudur — Pre-Sale Simulator (Investor)

🪂 AmbaraBorobudur

Atraksi Udara Pertama di Borobudur

First Ticket Buy — Pre-Sale Simulator · PT Ambara Borobudur Indonesia

Rp 0

Dana Terkumpul

Rp 1,40 M

Target 3 Unit

Pencapaian

Rp 1,40 M

Kekurangan

⚙️ Pilih Skala Investasi

1 Unit

Rp 778 Jt

Bagi hasil 50:50 · Payback ~13 bln

2 Unit

Rp 1,09 M

Bagi hasil 55:45 · Payback ~10 bln

3 Unit ⭐

Rp 1,40 M

Bagi hasil 60:40 · Payback ~6,5 bln

🎫 Tier 1 — Early Bird Diskon 50%

Standard Flight (15 menit) Rp 200rb/orang · Normal Rp 400rb

0 3000 300

Group of 4 Rp 50rb/orang · Normal Rp 100rb/orang

0 2000 400

Premium Sunrise/Sunset Rp 250rb/orang · Normal Rp 500rb

0 1000 150

Subtotal Tier 1: Rp 0

🏢 Tier 2 — Corporate/Group Diskon 40%

Paket 20 Flight Standard Rp 4,8 Jt/paket · Normal Rp 8 Jt

0 100 15

Paket 50 Flight Premium Rp 15 Jt/paket · Normal Rp 25 Jt

0 60 8

Paket Event/Team Building Rp 25 Jt · 2 jam eksklusif · Normal Rp 41,6 Jt

0 30 5

Subtotal Tier 2: Rp 0

💎 Tier 3 — Investor Mikro Diskon 60%

“Founding Flyer” Rp 2 Jt — 10 flight + nama di plaque · Normal Rp 5 Jt

0 150 30

“Sky Partner” Rp 10 Jt — 50 flight + logo di lokasi · Normal Rp 25 Jt

0 40 8

Subtotal Tier 3: Rp 0

📊 Revenue Waterfall — Prioritas Alokasi

1 Shared Infrastructure Rp 465 Jt

○

2 Balon Unit 1 Rp 313 Jt

○

3 Balon Unit 2 Rp 313 Jt

○

4 Balon Unit 3 Rp 313 Jt

○

5 OPEX Buffer 3 Bulan Rp 220 Jt

○

✓ Full ◐ Partial ○ Belum

💰 Investor Returns — Proyeksi

Revenue per Tahun (Moderat)	Rp 5,2 M
EBITDA per Tahun	Rp 4,3 M
Bagi Hasil Investor	60% · Rp 2,58 M/thn
Payback Period	~6,5 bulan
ROI 5 Tahun	~820%

📋 Ringkasan Pre-Sale

Tier 1 — Early Bird	Rp 0
Tier 2 — Corporate	Rp 0
Tier 3 — Investor Mikro	Rp 0
TOTAL PRE-SALE	Rp 0

AmbaraBorobudur · PT Ambara Borobudur Indonesia · ambaraborobudur.nilakarsa.id/penerbangan