| Proyek | Kavling | LB | LT | Keterangan | HPP | Mgt Pengawasan | Perlengkapan Kantor | Operasional Kantor | Operasional Proyek | Operasional Pemasaran | Biaya_Ops Proyek | Tot HPP + BOP | Hg_Minimal Penjualan | Laba_Bersih Setelah_Pajak | % Laba |
| Arraya 3 | D-09 | 30 | 60 | Rumah Subsidi | 104,836,164 | 2,004,502 | 225,941 | 6,556,485 | 611,715 | 9,498,159 | 18,896,802 | 123,732,966 | 166,000,000 | 42,267,034 | 25.46% |
| Arraya 3 | D-10 | 30 | 60 | Rumah Subsidi | 104,836,164 | 2,004,502 | 225,941 | 6,556,485 | 611,715 | 9,498,159 | 18,896,802 | 123,732,966 | 166,000,000 | 42,267,034 | 25.46% |
| Arraya 3 | D-11 | 30 | 60 | Rumah Subsidi | 104,836,164 | 2,004,502 | 225,941 | 6,556,485 | 611,715 | 9,498,159 | 18,896,802 | 123,732,966 | 166,000,000 | 42,267,034 | 25.46% |
| Arraya 3 | D-12 | 30 | 60 | Rumah Subsidi | 104,836,164 | 2,004,502 | 225,941 | 6,556,485 | 611,715 | 9,498,159 | 18,896,802 | 123,732,966 | 166,000,000 | 42,267,034 | 25.46% |
| Arraya 3 | D-13 | 30 | 60 | Rumah Subsidi | 104,836,164 | 2,004,502 | 225,941 | 6,556,485 | 611,715 | 9,498,159 | 18,896,802 | 123,732,966 | 166,000,000 | 42,267,034 | 25.46% |
| Arraya 3 | D-14 | 30 | 60 | Rumah Subsidi | 104,836,164 | 2,004,502 | 225,941 | 6,556,485 | 611,715 | 9,498,159 | 18,896,802 | 123,732,966 | 166,000,000 | 42,267,034 | 25.46% |
| Arraya 3 | D-15 | 30 | 60 | Rumah Subsidi | 104,836,164 | 2,004,502 | 225,941 | 6,556,485 | 611,715 | 9,498,159 | 18,896,802 | 123,732,966 | 166,000,000 | 42,267,034 | 25.46% |
| Arraya 3 | D-16 | 30 | 60 | Rumah Subsidi | 104,836,164 | 2,004,502 | 225,941 | 6,556,485 | 611,715 | 9,498,159 | 18,896,802 | 123,732,966 | 166,000,000 | 42,267,034 | 25.46% |
| Arraya 3 | D-17 | 30 | 60 | Rumah Subsidi | 104,836,164 | 2,004,502 | 225,941 | 6,556,485 | 611,715 | 9,498,159 | 18,896,802 | 123,732,966 | 166,000,000 | 42,267,034 | 25.46% |
| Arraya 3 | D-18 | 30 | 60 | Rumah Subsidi | 104,836,164 | 2,004,502 | 225,941 | 6,556,485 | 611,715 | 9,498,159 | 18,896,802 | 123,732,966 | 166,000,000 | 42,267,034 | 25.46% |
| Arraya 3 | D-19 | 30 | 60 | Rumah Subsidi | 104,836,164 | 2,004,502 | 225,941 | 6,556,485 | 611,715 | 9,498,159 | 18,896,802 | 123,732,966 | 166,000,000 | 42,267,034 | 25.46% |
| Arraya 3 | D-20 | 30 | 60 | Rumah Subsidi | 104,836,164 | 2,004,502 | 225,941 | 6,556,485 | 611,715 | 9,498,159 | 18,896,802 | 123,732,966 | 166,000,000 | 42,267,034 | 25.46% |
| Arraya 3 | D-21 | 30 | 60 | Rumah Subsidi | 104,836,164 | 2,004,502 | 225,941 | 6,556,485 | 611,715 | 9,498,159 | 18,896,802 | 123,732,966 | 166,000,000 | 42,267,034 | 25.46% |
| Arraya 3 | D-22 | 30 | 60 | Rumah Subsidi | 104,836,164 | 2,004,502 | 225,941 | 6,556,485 | 611,715 | 9,498,159 | 18,896,802 | 123,732,966 | 166,000,000 | 42,267,034 | 25.46% |
| Arraya 3 | E-01 | 30 | 60 | Rumah Subsidi | 104,836,164 | 2,004,502 | 225,941 | 6,556,485 | 611,715 | 9,498,159 | 18,896,802 | 123,732,966 | 166,000,000 | 42,267,034 | 25.46% |
| Arraya 3 | E-02 | 30 | 60 | Rumah Subsidi | 104,836,164 | 2,004,502 | 225,941 | 6,556,485 | 611,715 | 9,498,159 | 18,896,802 | 123,732,966 | 166,000,000 | 42,267,034 | 25.46% |
| Arraya 3 | E-03 | 30 | 60 | Rumah Subsidi | 104,836,164 | 2,004,502 | 225,941 | 6,556,485 | 611,715 | 9,498,159 | 18,896,802 | 123,732,966 | 166,000,000 | 42,267,034 | 25.46% |
| Arraya 3 | E-04 | 30 | 60 | Rumah Subsidi | 104,836,164 | 2,004,502 | 225,941 | 6,556,485 | 611,715 | 9,498,159 | 18,896,802 | 123,732,966 | 166,000,000 | 42,267,034 | 25.46% |
| Arraya 3 | E-05 | 30 | 60 | Rumah Subsidi | 104,836,164 | 2,004,502 | 225,941 | 6,556,485 | 611,715 | 9,498,159 | 18,896,802 | 123,732,966 | 166,000,000 | 42,267,034 | 25.46% |
| Arraya 3 | E-06 | 30 | 60 | Rumah Subsidi | 104,836,164 | 2,004,502 | 225,941 | 6,556,485 | 611,715 | 9,498,159 | 18,896,802 | 123,732,966 | 166,000,000 | 42,267,034 | 25.46% |
| COUNT = 111 | SUM = 3,330 | SUM = 7,170 | SUM = 12,043,421,654 | 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 = 14,301,589,544 | SUM = 19,346,500,000 | SUM = 5,044,910,456 | AVG = 25.93 |