Distribusi Biaya HPP
| Id |
Proyek |
Kavling |
LB |
LT |
Keterangan |
Tanah Proyek |
Pengolahan Lahan |
Prasarana Sarana |
Kontruksi Rumah |
Perijinan Proyek |
Legalitas Proyek |
Legalitas Penj Kav |
H_Pokok Produksi |
Harga Jual |
Laba Kotor |
% Laba |
|
1
|
Bale Dinar
|
A-01
|
30
|
61
|
Rumah Subsidi
|
10,187,099
|
16,584,641
|
11,914,568
|
57,000,000
|
1,841,911
|
6,515,485
|
1,567,623
|
105,611,327
|
167,500,000
|
61,888,673
|
36.95%
|
|
2
|
Bale Dinar
|
A-02
|
30
|
62
|
Rumah Subsidi
|
10,354,100
|
16,856,520
|
12,109,888
|
57,000,000
|
1,872,106
|
6,622,296
|
1,593,322
|
106,408,234
|
169,500,000
|
63,091,766
|
37.22%
|
|
3
|
Bale Dinar
|
A-03
|
30
|
63
|
Rumah Subsidi
|
10,521,102
|
17,128,400
|
12,305,209
|
57,000,000
|
1,902,301
|
6,729,108
|
1,619,021
|
107,205,141
|
171,500,000
|
64,294,859
|
37.49%
|
|
4
|
Bale Dinar
|
A-04
|
30
|
63
|
Rumah Subsidi
|
10,521,102
|
17,128,400
|
12,305,209
|
57,000,000
|
1,902,301
|
6,729,108
|
1,619,021
|
107,205,141
|
171,500,000
|
64,294,859
|
37.49%
|
|
5
|
Bale Dinar
|
A-05
|
30
|
63
|
Rumah Subsidi
|
10,521,102
|
17,128,400
|
12,305,209
|
57,000,000
|
1,902,301
|
6,729,108
|
1,619,021
|
107,205,141
|
171,500,000
|
64,294,859
|
37.49%
|
|
6
|
Bale Dinar
|
A-06
|
30
|
63
|
Rumah Subsidi
|
10,521,102
|
17,128,400
|
12,305,209
|
57,000,000
|
1,902,301
|
6,729,108
|
1,619,021
|
107,205,141
|
171,500,000
|
64,294,859
|
37.49%
|
|
7
|
Bale Dinar
|
A-07
|
30
|
63
|
Rumah Subsidi
|
10,521,102
|
17,128,400
|
12,305,209
|
57,000,000
|
1,902,301
|
6,729,108
|
1,619,021
|
107,205,141
|
171,500,000
|
64,294,859
|
37.49%
|
|
8
|
Bale Dinar
|
A-08
|
30
|
63
|
Rumah Subsidi
|
10,521,102
|
17,128,400
|
12,305,209
|
57,000,000
|
1,902,301
|
6,729,108
|
1,619,021
|
107,205,141
|
171,500,000
|
64,294,859
|
37.49%
|
|
9
|
Bale Dinar
|
A-09
|
30
|
63
|
Rumah Subsidi
|
10,521,102
|
17,128,400
|
12,305,209
|
57,000,000
|
1,902,301
|
6,729,108
|
1,619,021
|
107,205,141
|
171,500,000
|
64,294,859
|
37.49%
|
|
10
|
Bale Dinar
|
A-10
|
30
|
177
|
Rumah Subsidi
|
29,559,287
|
48,122,646
|
34,571,778
|
57,000,000
|
5,344,561
|
18,905,588
|
4,548,678
|
198,052,538
|
377,500,000
|
179,447,462
|
47.54%
|
|
11
|
Bale Dinar
|
B-01
|
30
|
68
|
Rumah Subsidi
|
11,356,110
|
18,487,796
|
13,281,813
|
57,000,000
|
2,053,278
|
7,263,164
|
1,747,515
|
111,189,676
|
180,500,000
|
69,310,324
|
38.40%
|
|
12
|
Bale Dinar
|
B-02
|
30
|
70
|
Rumah Subsidi
|
11,690,113
|
19,031,555
|
13,672,455
|
57,000,000
|
2,113,668
|
7,476,786
|
1,798,912
|
112,783,490
|
184,000,000
|
71,216,510
|
38.70%
|
|
13
|
Bale Dinar
|
B-03
|
30
|
71
|
Rumah Subsidi
|
11,857,115
|
19,303,434
|
13,867,775
|
57,000,000
|
2,143,863
|
7,583,598
|
1,824,611
|
113,580,397
|
186,000,000
|
72,419,603
|
38.94%
|
|
14
|
Bale Dinar
|
B-04
|
30
|
71
|
Rumah Subsidi
|
11,857,115
|
19,303,434
|
13,867,775
|
57,000,000
|
2,143,863
|
7,583,598
|
1,824,611
|
113,580,397
|
186,000,000
|
72,419,603
|
38.94%
|
|
15
|
Bale Dinar
|
B-05
|
30
|
69
|
Rumah Subsidi
|
11,523,112
|
18,759,676
|
13,477,134
|
57,000,000
|
2,083,473
|
7,369,975
|
1,773,213
|
111,986,583
|
182,000,000
|
70,013,417
|
38.47%
|
|
16
|
Bale Dinar
|
B-06
|
30
|
68
|
Rumah Subsidi
|
11,356,110
|
18,487,796
|
13,281,813
|
57,000,000
|
2,053,278
|
7,263,164
|
1,747,515
|
111,189,676
|
180,500,000
|
69,310,324
|
38.40%
|
|
17
|
Bale Dinar
|
B-07
|
30
|
66
|
Rumah Subsidi
|
11,022,107
|
17,944,038
|
12,891,172
|
57,000,000
|
1,992,887
|
7,049,541
|
1,696,117
|
109,595,862
|
176,500,000
|
66,904,138
|
37.91%
|
|
18
|
Bale Dinar
|
B-08
|
30
|
92
|
Rumah Subsidi
|
15,364,149
|
25,012,901
|
17,969,512
|
57,000,000
|
2,777,964
|
9,826,633
|
2,364,285
|
130,315,443
|
224,000,000
|
93,684,557
|
41.82%
|
|
19
|
Bale Dinar
|
C-01
|
30
|
84
|
Rumah Subsidi
|
14,028,136
|
22,837,866
|
16,406,946
|
57,000,000
|
2,536,402
|
8,972,144
|
2,158,695
|
123,940,187
|
209,500,000
|
85,559,813
|
40.84%
|
|
20
|
Bale Dinar
|
C-02
|
30
|
84
|
Rumah Subsidi
|
14,028,136
|
22,837,866
|
16,406,946
|
57,000,000
|
2,536,402
|
8,972,144
|
2,158,695
|
123,940,187
|
209,500,000
|
85,559,813
|
40.84%
|
|
21
|
Bale Dinar
|
C-03
|
30
|
84
|
Rumah Subsidi
|
14,028,136
|
22,837,866
|
16,406,946
|
57,000,000
|
2,536,402
|
8,972,144
|
2,158,695
|
123,940,187
|
209,500,000
|
85,559,813
|
40.84%
|
|
22
|
Bale Dinar
|
C-04
|
30
|
72
|
Rumah Subsidi
|
12,024,117
|
19,575,314
|
14,063,096
|
57,000,000
|
2,174,059
|
7,690,409
|
1,850,310
|
114,377,304
|
187,500,000
|
73,122,696
|
39.00%
|
|
23
|
Bale Dinar
|
C-05
|
30
|
60
|
Rumah Subsidi
|
10,020,097
|
16,312,762
|
11,719,247
|
57,000,000
|
1,811,715
|
6,408,674
|
1,541,925
|
104,814,420
|
166,000,000
|
61,185,580
|
36.86%
|
|
24
|
Bale Dinar
|
C-06
|
30
|
60
|
Rumah Subsidi
|
10,020,097
|
16,312,762
|
11,719,247
|
57,000,000
|
1,811,715
|
6,408,674
|
1,541,925
|
104,814,420
|
166,000,000
|
61,185,580
|
36.86%
|
|
25
|
Bale Dinar
|
C-07
|
30
|
60
|
Rumah Subsidi
|
10,020,097
|
16,312,762
|
11,719,247
|
57,000,000
|
1,811,715
|
6,408,674
|
1,541,925
|
104,814,420
|
166,000,000
|
61,185,580
|
36.86%
|
|
26
|
Bale Dinar
|
C-08
|
30
|
60
|
Rumah Subsidi
|
10,020,097
|
16,312,762
|
11,719,247
|
57,000,000
|
1,811,715
|
6,408,674
|
1,541,925
|
104,814,420
|
166,000,000
|
61,185,580
|
36.86%
|
|
27
|
Bale Dinar
|
C-09
|
30
|
88
|
Rumah Subsidi
|
14,696,142
|
23,925,384
|
17,188,229
|
57,000,000
|
2,657,183
|
9,399,388
|
2,261,490
|
127,127,815
|
216,500,000
|
89,372,185
|
41.28%
|
|
28
|
Bale Dinar
|
C-10
|
30
|
88
|
Rumah Subsidi
|
14,696,142
|
23,925,384
|
17,188,229
|
57,000,000
|
2,657,183
|
9,399,388
|
2,261,490
|
127,127,815
|
216,500,000
|
89,372,185
|
41.28%
|
|
29
|
Bale Dinar
|
C-11
|
30
|
88
|
Rumah Subsidi
|
14,696,142
|
23,925,384
|
17,188,229
|
57,000,000
|
2,657,183
|
9,399,388
|
2,261,490
|
127,127,815
|
216,500,000
|
89,372,185
|
41.28%
|
|
30
|
Bale Dinar
|
C-12
|
30
|
90
|
Rumah Subsidi
|
15,030,146
|
24,469,142
|
17,578,870
|
57,000,000
|
2,717,573
|
9,613,011
|
2,312,887
|
128,721,629
|
220,000,000
|
91,278,371
|
41.49%
|
|
31
|
Bale Dinar
|
C-13
|
30
|
80
|
Rumah Subsidi
|
13,360,130
|
21,750,349
|
15,625,662
|
57,000,000
|
2,415,621
|
8,544,899
|
2,055,900
|
120,752,560
|
202,000,000
|
81,247,440
|
40.22%
|
|
32
|
Bale Dinar
|
C-14
|
30
|
80
|
Rumah Subsidi
|
13,360,130
|
21,750,349
|
15,625,662
|
57,000,000
|
2,415,621
|
8,544,899
|
2,055,900
|
120,752,560
|
202,000,000
|
81,247,440
|
40.22%
|
|
33
|
Bale Dinar
|
D-01
|
30
|
60
|
Rumah Subsidi
|
10,020,097
|
16,312,762
|
11,719,247
|
57,000,000
|
1,811,715
|
6,408,674
|
1,541,925
|
104,814,420
|
166,000,000
|
61,185,580
|
36.86%
|
|
34
|
Bale Dinar
|
D-02
|
30
|
60
|
Rumah Subsidi
|
10,020,097
|
16,312,762
|
11,719,247
|
57,000,000
|
1,811,715
|
6,408,674
|
1,541,925
|
104,814,420
|
166,000,000
|
61,185,580
|
36.86%
|
|
35
|
Bale Dinar
|
D-03
|
30
|
60
|
Rumah Subsidi
|
10,020,097
|
16,312,762
|
11,719,247
|
57,000,000
|
1,811,715
|
6,408,674
|
1,541,925
|
104,814,420
|
166,000,000
|
61,185,580
|
36.86%
|
|
36
|
Bale Dinar
|
D-04
|
30
|
60
|
Rumah Subsidi
|
10,020,097
|
16,312,762
|
11,719,247
|
57,000,000
|
1,811,715
|
6,408,674
|
1,541,925
|
104,814,420
|
166,000,000
|
61,185,580
|
36.86%
|
|
37
|
Bale Dinar
|
D-05
|
30
|
60
|
Rumah Subsidi
|
10,020,097
|
16,312,762
|
11,719,247
|
57,000,000
|
1,811,715
|
6,408,674
|
1,541,925
|
104,814,420
|
166,000,000
|
61,185,580
|
36.86%
|
|
38
|
Bale Dinar
|
D-06
|
30
|
60
|
Rumah Subsidi
|
10,020,097
|
16,312,762
|
11,719,247
|
57,000,000
|
1,811,715
|
6,408,674
|
1,541,925
|
104,814,420
|
166,000,000
|
61,185,580
|
36.86%
|
|
39
|
Bale Dinar
|
D-07
|
30
|
60
|
Rumah Subsidi
|
10,020,097
|
16,312,762
|
11,719,247
|
57,000,000
|
1,811,715
|
6,408,674
|
1,541,925
|
104,814,420
|
166,000,000
|
61,185,580
|
36.86%
|
|
40
|
Bale Dinar
|
D-08
|
30
|
60
|
Rumah Subsidi
|
10,020,097
|
16,312,762
|
11,719,247
|
57,000,000
|
1,811,715
|
6,408,674
|
1,541,925
|
104,814,420
|
166,000,000
|
61,185,580
|
36.86%
|
|
41
|
Bale Dinar
|
D-09
|
30
|
60
|
Rumah Subsidi
|
10,020,097
|
16,312,762
|
11,719,247
|
57,000,000
|
1,811,715
|
6,408,674
|
1,541,925
|
104,814,420
|
166,000,000
|
61,185,580
|
36.86%
|
|
42
|
Bale Dinar
|
D-10
|
30
|
60
|
Rumah Subsidi
|
10,020,097
|
16,312,762
|
11,719,247
|
57,000,000
|
1,811,715
|
6,408,674
|
1,541,925
|
104,814,420
|
166,000,000
|
61,185,580
|
36.86%
|
|
43
|
Bale Dinar
|
D-11
|
30
|
60
|
Rumah Subsidi
|
10,020,097
|
16,312,762
|
11,719,247
|
57,000,000
|
1,811,715
|
6,408,674
|
1,541,925
|
104,814,420
|
166,000,000
|
61,185,580
|
36.86%
|
|
44
|
Bale Dinar
|
D-12
|
30
|
60
|
Rumah Subsidi
|
10,020,097
|
16,312,762
|
11,719,247
|
57,000,000
|
1,811,715
|
6,408,674
|
1,541,925
|
104,814,420
|
166,000,000
|
61,185,580
|
36.86%
|
|
45
|
Bale Dinar
|
D-13
|
30
|
60
|
Rumah Subsidi
|
10,020,097
|
16,312,762
|
11,719,247
|
57,000,000
|
1,811,715
|
6,408,674
|
1,541,925
|
104,814,420
|
166,000,000
|
61,185,580
|
36.86%
|
|
46
|
Bale Dinar
|
D-14
|
30
|
60
|
Rumah Subsidi
|
10,020,097
|
16,312,762
|
11,719,247
|
57,000,000
|
1,811,715
|
6,408,674
|
1,541,925
|
104,814,420
|
166,000,000
|
61,185,580
|
36.86%
|
|
47
|
Bale Dinar
|
D-15
|
30
|
60
|
Rumah Subsidi
|
10,020,097
|
16,312,762
|
11,719,247
|
57,000,000
|
1,811,715
|
6,408,674
|
1,541,925
|
104,814,420
|
166,000,000
|
61,185,580
|
36.86%
|
|
48
|
Bale Dinar
|
D-16
|
30
|
60
|
Rumah Subsidi
|
10,020,097
|
16,312,762
|
11,719,247
|
57,000,000
|
1,811,715
|
6,408,674
|
1,541,925
|
104,814,420
|
166,000,000
|
61,185,580
|
36.86%
|
|
49
|
Bale Dinar
|
D-17
|
30
|
60
|
Rumah Subsidi
|
10,020,097
|
16,312,762
|
11,719,247
|
57,000,000
|
1,811,715
|
6,408,674
|
1,541,925
|
104,814,420
|
166,000,000
|
61,185,580
|
36.86%
|
|
50
|
Bale Dinar
|
D-18
|
30
|
60
|
Rumah Subsidi
|
10,020,097
|
16,312,762
|
11,719,247
|
57,000,000
|
1,811,715
|
6,408,674
|
1,541,925
|
104,814,420
|
166,000,000
|
61,185,580
|
36.86%
|
|
51
|
Bale Dinar
|
D-19
|
30
|
60
|
Rumah Subsidi
|
10,020,097
|
16,312,762
|
11,719,247
|
57,000,000
|
1,811,715
|
6,408,674
|
1,541,925
|
104,814,420
|
166,000,000
|
61,185,580
|
36.86%
|
|
52
|
Bale Dinar
|
D-20
|
30
|
60
|
Rumah Subsidi
|
10,020,097
|
16,312,762
|
11,719,247
|
57,000,000
|
1,811,715
|
6,408,674
|
1,541,925
|
104,814,420
|
166,000,000
|
61,185,580
|
36.86%
|
|
53
|
Bale Dinar
|
D-21
|
30
|
60
|
Rumah Subsidi
|
10,020,097
|
16,312,762
|
11,719,247
|
57,000,000
|
1,811,715
|
6,408,674
|
1,541,925
|
104,814,420
|
166,000,000
|
61,185,580
|
36.86%
|
|
54
|
Bale Dinar
|
D-22
|
30
|
60
|
Rumah Subsidi
|
10,020,097
|
16,312,762
|
11,719,247
|
57,000,000
|
1,811,715
|
6,408,674
|
1,541,925
|
104,814,420
|
166,000,000
|
61,185,580
|
36.86%
|
|
55
|
Bale Dinar
|
E-01
|
30
|
60
|
Rumah Subsidi
|
10,020,097
|
16,312,762
|
11,719,247
|
57,000,000
|
1,811,715
|
6,408,674
|
1,541,925
|
104,814,420
|
166,000,000
|
61,185,580
|
36.86%
|
|
56
|
Bale Dinar
|
E-02
|
30
|
60
|
Rumah Subsidi
|
10,020,097
|
16,312,762
|
11,719,247
|
57,000,000
|
1,811,715
|
6,408,674
|
1,541,925
|
104,814,420
|
166,000,000
|
61,185,580
|
36.86%
|
|
57
|
Bale Dinar
|
E-03
|
30
|
60
|
Rumah Subsidi
|
10,020,097
|
16,312,762
|
11,719,247
|
57,000,000
|
1,811,715
|
6,408,674
|
1,541,925
|
104,814,420
|
166,000,000
|
61,185,580
|
36.86%
|
|
58
|
Bale Dinar
|
E-04
|
30
|
60
|
Rumah Subsidi
|
10,020,097
|
16,312,762
|
11,719,247
|
57,000,000
|
1,811,715
|
6,408,674
|
1,541,925
|
104,814,420
|
166,000,000
|
61,185,580
|
36.86%
|
|
59
|
Bale Dinar
|
E-05
|
30
|
60
|
Rumah Subsidi
|
10,020,097
|
16,312,762
|
11,719,247
|
57,000,000
|
1,811,715
|
6,408,674
|
1,541,925
|
104,814,420
|
166,000,000
|
61,185,580
|
36.86%
|
|
60
|
Bale Dinar
|
E-06
|
30
|
60
|
Rumah Subsidi
|
10,020,097
|
16,312,762
|
11,719,247
|
57,000,000
|
1,811,715
|
6,408,674
|
1,541,925
|
104,814,420
|
166,000,000
|
61,185,580
|
36.86%
|
|
61
|
Bale Dinar
|
E-07
|
30
|
60
|
Rumah Subsidi
|
10,020,097
|
16,312,762
|
11,719,247
|
57,000,000
|
1,811,715
|
6,408,674
|
1,541,925
|
104,814,420
|
166,000,000
|
61,185,580
|
36.86%
|
|
62
|
Bale Dinar
|
E-08
|
30
|
60
|
Rumah Subsidi
|
10,020,097
|
16,312,762
|
11,719,247
|
57,000,000
|
1,811,715
|
6,408,674
|
1,541,925
|
104,814,420
|
166,000,000
|
61,185,580
|
36.86%
|
|
63
|
Bale Dinar
|
E-09
|
30
|
60
|
Rumah Subsidi
|
10,020,097
|
16,312,762
|
11,719,247
|
57,000,000
|
1,811,715
|
6,408,674
|
1,541,925
|
104,814,420
|
166,000,000
|
61,185,580
|
36.86%
|
|
64
|
Bale Dinar
|
E-10
|
30
|
60
|
Rumah Subsidi
|
10,020,097
|
16,312,762
|
11,719,247
|
57,000,000
|
1,811,715
|
6,408,674
|
1,541,925
|
104,814,420
|
166,000,000
|
61,185,580
|
36.86%
|
|
65
|
Bale Dinar
|
E-11
|
30
|
60
|
Rumah Subsidi
|
10,020,097
|
16,312,762
|
11,719,247
|
57,000,000
|
1,811,715
|
6,408,674
|
1,541,925
|
104,814,420
|
166,000,000
|
61,185,580
|
36.86%
|
|
66
|
Bale Dinar
|
E-12
|
30
|
60
|
Rumah Subsidi
|
10,020,097
|
16,312,762
|
11,719,247
|
57,000,000
|
1,811,715
|
6,408,674
|
1,541,925
|
104,814,420
|
166,000,000
|
61,185,580
|
36.86%
|
|
67
|
Bale Dinar
|
E-13
|
30
|
60
|
Rumah Subsidi
|
10,020,097
|
16,312,762
|
11,719,247
|
57,000,000
|
1,811,715
|
6,408,674
|
1,541,925
|
104,814,420
|
166,000,000
|
61,185,580
|
36.86%
|
|
68
|
Bale Dinar
|
E-14
|
30
|
60
|
Rumah Subsidi
|
10,020,097
|
16,312,762
|
11,719,247
|
57,000,000
|
1,811,715
|
6,408,674
|
1,541,925
|
104,814,420
|
166,000,000
|
61,185,580
|
36.86%
|
|
69
|
Bale Dinar
|
E-15
|
30
|
60
|
Rumah Subsidi
|
10,020,097
|
16,312,762
|
11,719,247
|
57,000,000
|
1,811,715
|
6,408,674
|
1,541,925
|
104,814,420
|
166,000,000
|
61,185,580
|
36.86%
|
|
70
|
Bale Dinar
|
E-16
|
30
|
60
|
Rumah Subsidi
|
10,020,097
|
16,312,762
|
11,719,247
|
57,000,000
|
1,811,715
|
6,408,674
|
1,541,925
|
104,814,420
|
166,000,000
|
61,185,580
|
36.86%
|
|
71
|
Bale Dinar
|
E-17
|
30
|
60
|
Rumah Subsidi
|
10,020,097
|
16,312,762
|
11,719,247
|
57,000,000
|
1,811,715
|
6,408,674
|
1,541,925
|
104,814,420
|
166,000,000
|
61,185,580
|
36.86%
|
|
72
|
Bale Dinar
|
E-18
|
30
|
60
|
Rumah Subsidi
|
10,020,097
|
16,312,762
|
11,719,247
|
57,000,000
|
1,811,715
|
6,408,674
|
1,541,925
|
104,814,420
|
166,000,000
|
61,185,580
|
36.86%
|
|
73
|
Bale Dinar
|
E-19
|
30
|
60
|
Rumah Subsidi
|
10,020,097
|
16,312,762
|
11,719,247
|
57,000,000
|
1,811,715
|
6,408,674
|
1,541,925
|
104,814,420
|
166,000,000
|
61,185,580
|
36.86%
|
|
74
|
Bale Dinar
|
E-20
|
30
|
60
|
Rumah Subsidi
|
10,020,097
|
16,312,762
|
11,719,247
|
57,000,000
|
1,811,715
|
6,408,674
|
1,541,925
|
104,814,420
|
166,000,000
|
61,185,580
|
36.86%
|
|
75
|
Bale Dinar
|
E-21
|
30
|
60
|
Rumah Subsidi
|
10,020,097
|
16,312,762
|
11,719,247
|
57,000,000
|
1,811,715
|
6,408,674
|
1,541,925
|
104,814,420
|
166,000,000
|
61,185,580
|
36.86%
|
|
76
|
Bale Dinar
|
E-22
|
30
|
60
|
Rumah Subsidi
|
10,020,097
|
16,312,762
|
11,719,247
|
57,000,000
|
1,811,715
|
6,408,674
|
1,541,925
|
104,814,420
|
166,000,000
|
61,185,580
|
36.86%
|
|
77
|
Bale Dinar
|
F-01
|
30
|
60
|
Rumah Subsidi
|
10,020,097
|
16,312,762
|
11,719,247
|
57,000,000
|
1,811,715
|
6,408,674
|
1,541,925
|
104,814,420
|
166,000,000
|
61,185,580
|
36.86%
|
|
78
|
Bale Dinar
|
F-02
|
30
|
60
|
Rumah Subsidi
|
10,020,097
|
16,312,762
|
11,719,247
|
57,000,000
|
1,811,715
|
6,408,674
|
1,541,925
|
104,814,420
|
166,000,000
|
61,185,580
|
36.86%
|
|
79
|
Bale Dinar
|
F-03
|
30
|
60
|
Rumah Subsidi
|
10,020,097
|
16,312,762
|
11,719,247
|
57,000,000
|
1,811,715
|
6,408,674
|
1,541,925
|
104,814,420
|
166,000,000
|
61,185,580
|
36.86%
|
|
80
|
Bale Dinar
|
F-04
|
30
|
60
|
Rumah Subsidi
|
10,020,097
|
16,312,762
|
11,719,247
|
57,000,000
|
1,811,715
|
6,408,674
|
1,541,925
|
104,814,420
|
166,000,000
|
61,185,580
|
36.86%
|
|
81
|
Bale Dinar
|
F-05
|
30
|
60
|
Rumah Subsidi
|
10,020,097
|
16,312,762
|
11,719,247
|
57,000,000
|
1,811,715
|
6,408,674
|
1,541,925
|
104,814,420
|
166,000,000
|
61,185,580
|
36.86%
|
|
82
|
Bale Dinar
|
F-06
|
30
|
60
|
Rumah Subsidi
|
10,020,097
|
16,312,762
|
11,719,247
|
57,000,000
|
1,811,715
|
6,408,674
|
1,541,925
|
104,814,420
|
166,000,000
|
61,185,580
|
36.86%
|
|
83
|
Bale Dinar
|
F-07
|
30
|
60
|
Rumah Subsidi
|
10,020,097
|
16,312,762
|
11,719,247
|
57,000,000
|
1,811,715
|
6,408,674
|
1,541,925
|
104,814,420
|
166,000,000
|
61,185,580
|
36.86%
|
|
84
|
Bale Dinar
|
F-08
|
30
|
60
|
Rumah Subsidi
|
10,020,097
|
16,312,762
|
11,719,247
|
57,000,000
|
1,811,715
|
6,408,674
|
1,541,925
|
104,814,420
|
166,000,000
|
61,185,580
|
36.86%
|
|
85
|
Bale Dinar
|
F-09
|
30
|
60
|
Rumah Subsidi
|
10,020,097
|
16,312,762
|
11,719,247
|
57,000,000
|
1,811,715
|
6,408,674
|
1,541,925
|
104,814,420
|
166,000,000
|
61,185,580
|
36.86%
|
|
86
|
Bale Dinar
|
F-10
|
30
|
60
|
Rumah Subsidi
|
10,020,097
|
16,312,762
|
11,719,247
|
57,000,000
|
1,811,715
|
6,408,674
|
1,541,925
|
104,814,420
|
166,000,000
|
61,185,580
|
36.86%
|
|
87
|
Bale Dinar
|
F-11
|
30
|
60
|
Rumah Subsidi
|
10,020,097
|
16,312,762
|
11,719,247
|
57,000,000
|
1,811,715
|
6,408,674
|
1,541,925
|
104,814,420
|
166,000,000
|
61,185,580
|
36.86%
|
|
88
|
Bale Dinar
|
F-12
|
30
|
60
|
Rumah Subsidi
|
10,020,097
|
16,312,762
|
11,719,247
|
57,000,000
|
1,811,715
|
6,408,674
|
1,541,925
|
104,814,420
|
166,000,000
|
61,185,580
|
36.86%
|
|
89
|
Bale Dinar
|
F-13
|
30
|
60
|
Rumah Subsidi
|
10,020,097
|
16,312,762
|
11,719,247
|
57,000,000
|
1,811,715
|
6,408,674
|
1,541,925
|
104,814,420
|
166,000,000
|
61,185,580
|
36.86%
|
|
90
|
Bale Dinar
|
F-14
|
30
|
60
|
Rumah Subsidi
|
10,020,097
|
16,312,762
|
11,719,247
|
57,000,000
|
1,811,715
|
6,408,674
|
1,541,925
|
104,814,420
|
166,000,000
|
61,185,580
|
36.86%
|
|
91
|
Bale Dinar
|
F-15
|
30
|
60
|
Rumah Subsidi
|
10,020,097
|
16,312,762
|
11,719,247
|
57,000,000
|
1,811,715
|
6,408,674
|
1,541,925
|
104,814,420
|
166,000,000
|
61,185,580
|
36.86%
|
|
92
|
Bale Dinar
|
F-16
|
30
|
60
|
Rumah Subsidi
|
10,020,097
|
16,312,762
|
11,719,247
|
57,000,000
|
1,811,715
|
6,408,674
|
1,541,925
|
104,814,420
|
166,000,000
|
61,185,580
|
36.86%
|
|
93
|
Bale Dinar
|
F-17
|
30
|
60
|
Rumah Subsidi
|
10,020,097
|
16,312,762
|
11,719,247
|
57,000,000
|
1,811,715
|
6,408,674
|
1,541,925
|
104,814,420
|
166,000,000
|
61,185,580
|
36.86%
|
|
94
|
Bale Dinar
|
F-18
|
30
|
60
|
Rumah Subsidi
|
10,020,097
|
16,312,762
|
11,719,247
|
57,000,000
|
1,811,715
|
6,408,674
|
1,541,925
|
104,814,420
|
166,000,000
|
61,185,580
|
36.86%
|
|
95
|
Bale Dinar
|
F-19
|
30
|
60
|
Rumah Subsidi
|
10,020,097
|
16,312,762
|
11,719,247
|
57,000,000
|
1,811,715
|
6,408,674
|
1,541,925
|
104,814,420
|
166,000,000
|
61,185,580
|
36.86%
|
|
96
|
Bale Dinar
|
F-20
|
30
|
60
|
Rumah Subsidi
|
10,020,097
|
16,312,762
|
11,719,247
|
57,000,000
|
1,811,715
|
6,408,674
|
1,541,925
|
104,814,420
|
166,000,000
|
61,185,580
|
36.86%
|
|
97
|
Bale Dinar
|
F-21
|
30
|
60
|
Rumah Subsidi
|
10,020,097
|
16,312,762
|
11,719,247
|
57,000,000
|
1,811,715
|
6,408,674
|
1,541,925
|
104,814,420
|
166,000,000
|
61,185,580
|
36.86%
|
|
98
|
Bale Dinar
|
F-22
|
30
|
60
|
Rumah Subsidi
|
10,020,097
|
16,312,762
|
11,719,247
|
57,000,000
|
1,811,715
|
6,408,674
|
1,541,925
|
104,814,420
|
166,000,000
|
61,185,580
|
36.86%
|
|
99
|
Bale Dinar
|
G-01
|
30
|
61
|
Rumah Subsidi
|
10,187,099
|
16,584,641
|
11,914,568
|
57,000,000
|
1,841,911
|
6,515,485
|
1,567,623
|
105,611,327
|
167,500,000
|
61,888,673
|
36.95%
|
|
100
|
Bale Dinar
|
G-02
|
30
|
60
|
Rumah Subsidi
|
10,020,097
|
16,312,762
|
11,719,247
|
57,000,000
|
1,811,715
|
6,408,674
|
1,541,925
|
104,814,420
|
166,000,000
|
61,185,580
|
36.86%
|
|
101
|
Bale Dinar
|
G-03
|
30
|
60
|
Rumah Subsidi
|
10,020,097
|
16,312,762
|
11,719,247
|
57,000,000
|
1,811,715
|
6,408,674
|
1,541,925
|
104,814,420
|
166,000,000
|
61,185,580
|
36.86%
|
|
102
|
Bale Dinar
|
G-04
|
30
|
60
|
Rumah Subsidi
|
10,020,097
|
16,312,762
|
11,719,247
|
57,000,000
|
1,811,715
|
6,408,674
|
1,541,925
|
104,814,420
|
166,000,000
|
61,185,580
|
36.86%
|
|
103
|
Bale Dinar
|
G-05
|
30
|
60
|
Rumah Subsidi
|
10,020,097
|
16,312,762
|
11,719,247
|
57,000,000
|
1,811,715
|
6,408,674
|
1,541,925
|
104,814,420
|
166,000,000
|
61,185,580
|
36.86%
|
|
104
|
Bale Dinar
|
G-06
|
30
|
60
|
Rumah Subsidi
|
10,020,097
|
16,312,762
|
11,719,247
|
57,000,000
|
1,811,715
|
6,408,674
|
1,541,925
|
104,814,420
|
166,000,000
|
61,185,580
|
36.86%
|
|
105
|
Bale Dinar
|
G-07
|
30
|
60
|
Rumah Subsidi
|
10,020,097
|
16,312,762
|
11,719,247
|
57,000,000
|
1,811,715
|
6,408,674
|
1,541,925
|
104,814,420
|
166,000,000
|
61,185,580
|
36.86%
|
|
106
|
Bale Dinar
|
G-08
|
30
|
60
|
Rumah Subsidi
|
10,020,097
|
16,312,762
|
11,719,247
|
57,000,000
|
1,811,715
|
6,408,674
|
1,541,925
|
104,814,420
|
166,000,000
|
61,185,580
|
36.86%
|
|
107
|
Bale Dinar
|
G-09
|
30
|
60
|
Rumah Subsidi
|
10,020,097
|
16,312,762
|
11,719,247
|
57,000,000
|
1,811,715
|
6,408,674
|
1,541,925
|
104,814,420
|
166,000,000
|
61,185,580
|
36.86%
|
|
108
|
Bale Dinar
|
G-10
|
30
|
60
|
Rumah Subsidi
|
10,020,097
|
16,312,762
|
11,719,247
|
57,000,000
|
1,811,715
|
6,408,674
|
1,541,925
|
104,814,420
|
166,000,000
|
61,185,580
|
36.86%
|
|
109
|
Bale Dinar
|
G-11
|
30
|
60
|
Rumah Subsidi
|
10,020,097
|
16,312,762
|
11,719,247
|
57,000,000
|
1,811,715
|
6,408,674
|
1,541,925
|
104,814,420
|
166,000,000
|
61,185,580
|
36.86%
|
|
110
|
Bale Dinar
|
G-12
|
30
|
60
|
Rumah Subsidi
|
10,020,097
|
16,312,762
|
11,719,247
|
57,000,000
|
1,811,715
|
6,408,674
|
1,541,925
|
104,814,420
|
166,000,000
|
61,185,580
|
36.86%
|
|
111
|
Bale Dinar
|
G-13
|
30
|
95
|
Rumah Subsidi
|
15,865,154
|
25,828,539
|
18,555,474
|
57,000,000
|
2,868,550
|
10,147,067
|
2,441,381
|
132,706,164
|
229,000,000
|
96,293,836
|
42.05%
|
|
|
COUNT = 111 |
SUM = 3,330 |
SUM = 7,170 |
|
SUM = 1,197,401,607 |
SUM = 1,949,375,000 |
SUM = 1,400,450,000 |
SUM = 6,327,000,000 |
SUM = 216,500,000 |
SUM = 765,836,539 |
SUM = 184,260,000 |
SUM = 12,040,823,146 |
SUM = 19,346,500,000 |
SUM = 7,305,676,854 |
AVG = 37.55 |