# Actions Type / Luas HPP Biaya Operasional Proyek Biaya_Ops Proyek Tot HPP + BOP Hg_Minimal Penjualan Laba_Bersih Setelah_Pajak % Laba
Proyek Kavling LB LT Keterangan Hg_Pokok Produksi Mgt Pengawasan Perlengkapan Kantor Operasional Kantor Operasional Pemasaran Operasional Proyek
101 Bale Dinar G-03 30 60 Rumah Subsidi 104,814,420 2,004,502 225,941 6,556,485 9,498,159 611,715 18,896,802 123,711,222 166,000,000 42,288,778 25.48%
102 Bale Dinar G-04 30 60 Rumah Subsidi 104,814,420 2,004,502 225,941 6,556,485 9,498,159 611,715 18,896,802 123,711,222 166,000,000 42,288,778 25.48%
103 Bale Dinar G-05 30 60 Rumah Subsidi 104,814,420 2,004,502 225,941 6,556,485 9,498,159 611,715 18,896,802 123,711,222 166,000,000 42,288,778 25.48%
104 Bale Dinar G-06 30 60 Rumah Subsidi 104,814,420 2,004,502 225,941 6,556,485 9,498,159 611,715 18,896,802 123,711,222 166,000,000 42,288,778 25.48%
105 Bale Dinar G-07 30 60 Rumah Subsidi 104,814,420 2,004,502 225,941 6,556,485 9,498,159 611,715 18,896,802 123,711,222 166,000,000 42,288,778 25.48%
106 Bale Dinar G-08 30 60 Rumah Subsidi 104,814,420 2,004,502 225,941 6,556,485 9,498,159 611,715 18,896,802 123,711,222 166,000,000 42,288,778 25.48%
107 Bale Dinar G-09 30 60 Rumah Subsidi 104,814,420 2,004,502 225,941 6,556,485 9,498,159 611,715 18,896,802 123,711,222 166,000,000 42,288,778 25.48%
108 Bale Dinar G-10 30 60 Rumah Subsidi 104,814,420 2,004,502 225,941 6,556,485 9,498,159 611,715 18,896,802 123,711,222 166,000,000 42,288,778 25.48%
109 Bale Dinar G-11 30 60 Rumah Subsidi 104,814,420 2,004,502 225,941 6,556,485 9,498,159 611,715 18,896,802 123,711,222 166,000,000 42,288,778 25.48%
110 Bale Dinar G-12 30 60 Rumah Subsidi 104,814,420 2,004,502 225,941 6,556,485 9,498,159 611,715 18,896,802 123,711,222 166,000,000 42,288,778 25.48%
111 Bale Dinar G-13 30 95 Rumah Subsidi 132,706,164 3,173,795 357,741 10,381,102 15,038,752 968,550 29,919,940 162,626,104 229,000,000 66,373,896 28.98%
COUNT = 111 SUM = 3,330 SUM = 7,170 SUM = 12,040,823,146 SUM = 239,537,988 SUM = 26,999,964 SUM = 783,499,973 SUM = 73,099,964 SUM = 1,135,030,001 SUM = 2,258,167,890 SUM = 14,298,991,036 SUM = 19,346,500,000 SUM = 5,047,508,964 AVG = 25.95