Sie sind auf Seite 1von 2

LUAS PER LUAS TANAH HARGA PER HRG/M HARGA PER HAK HAK H JATIM BERDASARKAN MODAL

NO KEGIATAN/pembeli BLOK PJG LBR JML SELISIH


KAPLING KAPLING MTR H JATIM KAPLING H JATIM 124,180,000
A B C D E F=C*D G = C*D*E H I J = G*H K = I*G L = J-K M = L*(124.180.000/655.830.000*100%)
1 HERMAN A6 20 10 1 200 200 2,000,000 475,000 400,000,000 95,000,000 305,000,000 57,751,094
2 TOPIK B6 20 10 1 200 200 1,000,000 237,500 200,000,000 47,500,000 152,500,000 28,875,547
3 YAYA B8 20 10 1 200 200 1,000,000 237,500 200,000,000 47,500,000 152,500,000 28,875,547
4 H. UMAR C2 20 10 1 200 200 750,000 225,000 150,000,000 45,000,000 105,000,000 19,881,524
5 H. UMAR C3 20 10 1 200 200 750,000 225,000 150,000,000 45,000,000 105,000,000 19,881,524
6 M. ZUHRI C4 20 10 1 200 200 900,000 225,000 180,000,000 45,000,000 135,000,000 25,561,960
7 ZAINAL A 21 20 10 1 200 200 1,000,000 237,500 200,000,000 47,500,000 152,500,000 28,875,547
8 EDI B9 20 10 1 200 200 800,000 225,000 160,000,000 45,000,000 115,000,000 21,775,003
9 KIAI IHYA B4 20 10 1 200 200 800,000 225,000 160,000,000 45,000,000 115,000,000 21,775,003
10 WAHAB B7 20 10 1 200 200 1,000,000 237,500 200,000,000 47,500,000 152,500,000 28,875,547
11 MAHFUD A 22 20 10 1 200 200 750,000 225,000 150,000,000 45,000,000 105,000,000 19,881,524
12 H. FAUZI C6 20 10 1 200 200 750,000 225,000 150,000,000 45,000,000 105,000,000 19,881,524
13 MA'O C1 20 10 1 200 200 750,000 225,000 150,000,000 45,000,000 105,000,000 19,881,524
14 ORANG TORJUN B2 20 10 1 200 200 - - 0 -
15 H. FAUROQ B3 20 10 1 200 200 1,000,000 237,500 200,000,000 47,500,000 152,500,000 28,875,547
16 H. ROZAK B1 20 10 1 200 200 1,000,000 237,500 200,000,000 47,500,000 152,500,000 28,875,547
17 MUKID A5 20 10 1 200 200 2,000,000 475,000 400,000,000 95,000,000 305,000,000 57,751,094
18 M. ZUHRI C5 20 10 1 200 200 900,000 225,000 180,000,000 45,000,000 135,000,000 25,561,960
19 KIAI IHYA A8 20 10 1 200 200 800,000 225,000 160,000,000 45,000,000 115,000,000 21,775,003
20
21
22
JUMLAH 3,800 3,590,000,000 925,000,000 2,665,000,000 504,612,018
HAK H HAERUL/ P SAMSUL
TOTAL HAK H JATIM
531,650,000
N = L*(531.650.000/655.830.000*100%) O = M+K Rp655,830,000
247,248,906 152,751,094
123,624,453 76,375,547 18.9%
123,624,453 76,375,547 81.1%
85,118,476 64,881,524
85,118,476 64,881,524
109,438,040 70,561,960
123,624,453 76,375,547
93,224,997 66,775,003
93,224,997 66,775,003
123,624,453 76,375,547
85,118,476 64,881,524
85,118,476 64,881,524
85,118,476 64,881,524
- -
123,624,453 76,375,547
123,624,453 76,375,547
247,248,906 152,751,094
109,438,040 70,561,960
93,224,997 66,775,003

2,160,387,982 1,429,612,018