NAMA-NAMA INVESTOR TANAH JL.

PALA
NO NAMA ANGGOTA NO. ANGGOTA MODAL TANAH PERSEN MODAL
1 Herlina 0010 26,262,000 0.29
2 Andi Ita Permatasari 0002 17,145,000 0.19
3 Ahmad Fadly 0017 7,250,000 0.08
4 Arjuna 0036 6,000,000 0.07
5 Rezky Ananda Ismail 0006 5,000,000 0.06
6 Asmaharani 0004 5,000,000 0.06
7 Muharjam 0001 4,265,000 0.05
8 Sulfitrah Guro 0069 4,000,000 0.04
9 Nurlaela 0033 2,000,000 0.02
10 Fadlan 0104 1,700,000 0.02
11 Arham 0016 500,000 0.01
12 Nurfaisyah Murtang 0009 1,250,000 0.01
13 Lukman 0112 750,000 0.01
14 Muhammad Idul 0084 5,000,000 0.06
15 M. Tahir 0115 750,000 0.01
16 Kasmil 0117 3,500,000 0.04
JUMLAH 90,372,000 1.00

Modal Investasi : Rp. 90.372.000,-

Harga Jual Tanah : Rp. 110,000,000
Margin : Rp. 19,628,000

Pengeluaran Biaya operasional :

1. Sedekah 1 % = Rp. 196,280
2. Biaya Adm KSPPS Muharjam 5% = Rp. 981,400
= Rp. 1,777,680
Sisa Margin : Rp. 17,850,320
ALA
MARGIN
5,187,282.61 17,850,320 90,372,000 100
3,386,488.47 3,300,000 17,850,320 90,372,000 100
1,432,023.41 17,850,320 90,372,000 100
1,185,122.83 1,185,000 17,850,320 90,372,000 100
987,602.35 986,000 17,850,320 90,372,000 100
987,602.35 987,000 17,850,320 90,372,000 100
842,424.81 842,000 17,850,320 90,372,000 100
790,081.88 17,850,320 90,372,000 100
395,040.94 17,850,320 90,372,000 100
335,784.80 17,850,320 90,372,000 100
98,760.24 17,850,320 90,372,000 100
246,900.59 246,000 17,850,320 90,372,000 100
148,140.35 148,000 17,850,320 90,372,000 100
987,602.35 17,850,320 90,372,000 100
148,140.35 17,850,320 90,372,000 100
691,321.65 17,850,320 90,372,000 100
17,850,320.00