# 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
101 Arraya 3 G-03 30 60 Rumah Subsidi 10,041,842 16,312,762 11,719,247 57,000,000 1,811,715 6,408,674 1,541,925 104,836,164 166,000,000 61,163,836 36.85%
102 Arraya 3 G-04 30 60 Rumah Subsidi 10,041,842 16,312,762 11,719,247 57,000,000 1,811,715 6,408,674 1,541,925 104,836,164 166,000,000 61,163,836 36.85%
103 Arraya 3 G-05 30 60 Rumah Subsidi 10,041,842 16,312,762 11,719,247 57,000,000 1,811,715 6,408,674 1,541,925 104,836,164 166,000,000 61,163,836 36.85%
104 Arraya 3 G-06 30 60 Rumah Subsidi 10,041,842 16,312,762 11,719,247 57,000,000 1,811,715 6,408,674 1,541,925 104,836,164 166,000,000 61,163,836 36.85%
105 Arraya 3 G-07 30 60 Rumah Subsidi 10,041,842 16,312,762 11,719,247 57,000,000 1,811,715 6,408,674 1,541,925 104,836,164 166,000,000 61,163,836 36.85%
106 Arraya 3 G-08 30 60 Rumah Subsidi 10,041,842 16,312,762 11,719,247 57,000,000 1,811,715 6,408,674 1,541,925 104,836,164 166,000,000 61,163,836 36.85%
107 Arraya 3 G-09 30 60 Rumah Subsidi 10,041,842 16,312,762 11,719,247 57,000,000 1,811,715 6,408,674 1,541,925 104,836,164 166,000,000 61,163,836 36.85%
108 Arraya 3 G-10 30 60 Rumah Subsidi 10,041,842 16,312,762 11,719,247 57,000,000 1,811,715 6,408,674 1,541,925 104,836,164 166,000,000 61,163,836 36.85%
109 Arraya 3 G-11 30 60 Rumah Subsidi 10,041,842 16,312,762 11,719,247 57,000,000 1,811,715 6,408,674 1,541,925 104,836,164 166,000,000 61,163,836 36.85%
110 Arraya 3 G-12 30 60 Rumah Subsidi 10,041,842 16,312,762 11,719,247 57,000,000 1,811,715 6,408,674 1,541,925 104,836,164 166,000,000 61,163,836 36.85%
111 Arraya 3 G-13 30 95 Rumah Subsidi 15,899,583 25,828,539 18,555,474 57,000,000 2,868,550 10,147,067 2,441,381 132,740,594 229,000,000 96,259,406 42.03%
COUNT = 111 SUM = 3,330 SUM = 7,170 SUM = 1,200,000,115 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 = 12,043,421,654 SUM = 19,346,500,000 SUM = 7,303,078,346 AVG = 37.53