# Type / Luas Perhitungan HPP Harga & Laba
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
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%
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