Back to project overviewTEVAH Suite Ubud · Pitch Deck

IDR 10 Billion—with a defined development and operating case.

Follow the proposed capital from a 13-suite development budget to the illustrative rooms-led operating model, then examine the asset, location, risks, and partnership structure.

Indicative development capitalIDR 10 Billion13 planned suites · ~IDR 770M indicative cost per suite · ~IDR 2.75B projected annual NOI

Choose a chapterUse the chapter menu, Previous / Next, or your keyboard arrow keys.

Viewing 1 of 7

01 · Why IDR 10 Billion

A defined capital requirement across the complete development path.

The source investment case allocates IDR 10B across all phases from pre-construction through pre-opening for a proposed 13-suite hospitality asset.

IDR 10Bindicative development capital

13planned suites

~IDR 770Mindicative cost per suite

Hard construction65%

FF&E15%

Pre-development & legal5%

Pre-opening5%

Contingency5%

Other5%

Budget remains subject to final design and bill of quantities
Contractor pricing, permitting, and due diligence may change the requirement
Indicative allocation—not a final construction budget