🔒 Internal Only
Simulasi Pre-Sale · Balon Udara + Go-Kart Borobudur
🪂 First Ticket Buy
Simulasi Pre-Sale — Balon Udara + Go-Kart Borobudur · Target Oktober 2026
Rp 0
Total Dana Terkumpul
Rp 1.044 Jt
Target
0%
Pencapaian
Rp 1.044 Jt
Kekurangan
0%
Terkumpul
🎫 Tier 1 — Early Bird (Diskon 50%)
0
500
100
0
2000
300
0
800
150
Subtotal Tier 1: Rp 0
🏢 Tier 2 — Corporate/Group (Diskon 40%)
0
80
10
0
80
10
0
50
5
Subtotal Tier 2: Rp 0
💎 Tier 3 — Investor Mikro (Diskon 60%)
0
150
20
0
40
5
Subtotal Tier 3: Rp 0
📊 Revenue Waterfall — Prioritas Alokasi
1
Buyout Investor Go-Kart
Rp 192 Jt
○
2
2 Unit Pabrik + Kirim
Rp 72 Jt
○
3
Izin Terbang 3 Balon
Rp 100 Jt
○
4
Balon Unit 1
Rp 160 Jt
○
5
OPEX 3 Bulan Gabungan
Rp 200 Jt
○
6
Balon Unit 2
Rp 160 Jt
○
7
Balon Unit 3
Rp 160 Jt
○
✓ Full
◐ Partial
○ Belum
📋 Ringkasan
| Tier 1 — Early Bird | Rp 0 |
| Tier 2 — Corporate | Rp 0 |
| Tier 3 — Investor Mikro | Rp 0 |
| TOTAL PRE-SALE | Rp 0 |
Deadline Investor: Oktober 2026 · Target: Rp 1.044 Jt · 3 Balon + 6 Go-Kart