Uraian

Luas Tanah
Luas Bangunan
Harga Pasaran
Acc
Diskonto
Sisa diterima
Dijual
Sisa Pembeli
Pengembalian

Ukuran
1475
327

Harga Satuan
7,500,000.00
2,000,000.00

12

433,333,333.33

Uraian
Luas Tanah
Luas Bangunan
Harga Pasaran
Acc
Diskonto
Sisa diterima
Penjual
Pembeli
Pengembalian

Ukuran
1475
327

Harga Satuan
4,250,000.00
2,000,000.00

80%
20%

80%
10%

12

461,516,666.67

Jumlah Harga
6,500,000,000.00
6,500,000,000.00
5,200,000,000.00
1,040,000,000.00
4,160,000,000.00
4,500,000,000.00
(340,000,000.00)
5,200,000,000.00

Jumlah Harga
6,268,750,000.00
654,000,000.00
6,922,750,000.00
5,538,200,000.00
553,820,000.00
4,984,380,000.00
3,000,000,000.00
1,984,380,000.00
5,538,200,000.00

6,124
61294
2700000
165,493,800,000.00
24,824,070,000.00
140,669,730,000.00

300,000,000.00
13,000,000,000,000.00
1,000,000,000,000.00
5,000,000,000.00

HPP
90,000.00
82,500.00

5,000.00
5,000.00

115,000.00
110,000.00

5,000.00
5,000.00

450,000,000.00
412,500,000.00
862,500,000.00

Harga Jual

Profit
Biaya Pengiriman

Sharing Profit

60%
40%

575,000,000.00
550,000,000.00
1,125,000,000.00
262,500,000.00
13,000,000.00
249,500,000.00
0.29
149,700,000.00
99,800,000.00

6,047,500,000.00
4,100,000.00

165,493,800,000.00
24,824,070,000.00
140,669,730,000.00
16,000,000,000.00
5,300.00
3,018,867.92

0.17
0.12

1,796,400,000.00