# 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
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%
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