| 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 |
| BALE TUANKU | C-8 | 30 | 60 | RM 1 lantai 1 muka | 130,232,488 | 2,380,026 | 712,280 | 8,584,121 | 1,129,691 | 5,515,052 | 18,321,169 | 148,553,657 | 166,000,000 | 17,446,343 | 10.51% |
| BALE TUANKU | C-9 | 30 | 60 | RM 1 lantai 1 muka | 130,232,488 | 2,380,026 | 712,280 | 8,584,121 | 1,129,691 | 5,515,052 | 18,321,169 | 148,553,657 | 166,000,000 | 17,446,343 | 10.51% |
| BALE TUANKU | C-10 | 30 | 60 | RM 1 lantai 1 muka | 130,232,488 | 2,380,026 | 712,280 | 8,584,121 | 1,129,691 | 5,515,052 | 18,321,169 | 148,553,657 | 166,000,000 | 17,446,343 | 10.51% |
| BALE TUANKU | C-11 | 30 | 60 | RM 1 lantai 1 muka | 130,232,488 | 2,380,026 | 712,280 | 8,584,121 | 1,129,691 | 5,515,052 | 18,321,169 | 148,553,657 | 166,000,000 | 17,446,343 | 10.51% |
| BALE TUANKU | C-12 | 30 | 60 | RM 1 lantai 1 muka | 130,232,488 | 2,380,026 | 712,280 | 8,584,121 | 1,129,691 | 5,515,052 | 18,321,169 | 148,553,657 | 166,000,000 | 17,446,343 | 10.51% |
| BALE TUANKU | C-13 | 30 | 60 | RM 1 lantai 1 muka | 130,232,488 | 2,380,026 | 712,280 | 8,584,121 | 1,129,691 | 5,515,052 | 18,321,169 | 148,553,657 | 166,000,000 | 17,446,343 | 10.51% |
| BALE TUANKU | C-14 | 30 | 60 | RM 1 lantai 1 muka | 130,232,488 | 2,380,026 | 712,280 | 8,584,121 | 1,129,691 | 5,515,052 | 18,321,169 | 148,553,657 | 166,000,000 | 17,446,343 | 10.51% |
| BALE TUANKU | C-15 | 30 | 60 | RM 1 lantai 1 muka | 130,232,488 | 2,380,026 | 712,280 | 8,584,121 | 1,129,691 | 5,515,052 | 18,321,169 | 148,553,657 | 166,000,000 | 17,446,343 | 10.51% |
| BALE TUANKU | C-16 | 30 | 60 | RM 1 lantai 1 muka | 130,232,488 | 2,380,026 | 712,280 | 8,584,121 | 1,129,691 | 5,515,052 | 18,321,169 | 148,553,657 | 166,000,000 | 17,446,343 | 10.51% |
| BALE TUANKU | C-17 | 30 | 60 | RM 1 lantai 1 muka | 130,232,488 | 2,380,026 | 712,280 | 8,584,121 | 1,129,691 | 5,515,052 | 18,321,169 | 148,553,657 | 166,000,000 | 17,446,343 | 10.51% |
| BALE TUANKU | C-18 | 30 | 60 | RM 1 lantai 1 muka | 130,232,488 | 2,380,026 | 712,280 | 8,584,121 | 1,129,691 | 5,515,052 | 18,321,169 | 148,553,657 | 166,000,000 | 17,446,343 | 10.51% |
| BALE TUANKU | C-19 | 30 | 60 | RM 1 lantai 1 muka | 130,232,488 | 2,380,026 | 712,280 | 8,584,121 | 1,129,691 | 5,515,052 | 18,321,169 | 148,553,657 | 166,000,000 | 17,446,343 | 10.51% |
| BALE TUANKU | C-20 | 30 | 60 | RM 1 lantai 1 muka | 130,232,488 | 2,380,026 | 712,280 | 8,584,121 | 1,129,691 | 5,515,052 | 18,321,169 | 148,553,657 | 166,000,000 | 17,446,343 | 10.51% |
| BALE TUANKU | C-21 | 30 | 60 | RM 1 lantai 1 muka | 130,232,488 | 2,380,026 | 712,280 | 8,584,121 | 1,129,691 | 5,515,052 | 18,321,169 | 148,553,657 | 166,000,000 | 17,446,343 | 10.51% |
| BALE TUANKU | C-22 | 30 | 60 | RM 1 lantai 1 muka | 130,232,488 | 2,380,026 | 712,280 | 8,584,121 | 1,129,691 | 5,515,052 | 18,321,169 | 148,553,657 | 166,000,000 | 17,446,343 | 10.51% |
| BALE TUANKU | C-23 | 30 | 60 | RM 1 lantai 1 muka | 130,232,488 | 2,380,026 | 712,280 | 8,584,121 | 1,129,691 | 5,515,052 | 18,321,169 | 148,553,657 | 166,000,000 | 17,446,343 | 10.51% |
| BALE TUANKU | C-24 | 30 | 60 | RM 1 lantai 1 muka | 130,232,488 | 2,380,026 | 712,280 | 8,584,121 | 1,129,691 | 5,515,052 | 18,321,169 | 148,553,657 | 166,000,000 | 17,446,343 | 10.51% |
| BALE TUANKU | C-25 | 30 | 60 | RM 1 lantai 1 muka | 130,232,488 | 2,380,026 | 712,280 | 8,584,121 | 1,129,691 | 5,515,052 | 18,321,169 | 148,553,657 | 166,000,000 | 17,446,343 | 10.51% |
| BALE TUANKU | C-26 | 30 | 60 | RM 1 lantai 1 muka | 130,232,488 | 2,380,026 | 712,280 | 8,584,121 | 1,129,691 | 5,515,052 | 18,321,169 | 148,553,657 | 166,000,000 | 17,446,343 | 10.51% |
| BALE TUANKU | D-1 | 30 | 60 | RM 1 lantai 1 muka | 130,232,488 | 2,380,026 | 712,280 | 8,584,121 | 1,129,691 | 5,515,052 | 18,321,169 | 148,553,657 | 166,000,000 | 17,446,343 | 10.51% |
| COUNT = 65 | SUM = 1,950 | SUM = 3,917 | SUM = 8,465,111,728 | SUM = 155,376,000 | SUM = 46,500,000 | SUM = 560,400,000 | SUM = 73,750,000 | SUM = 360,041,000 | SUM = 1,196,067,000 | SUM = 9,661,178,728 | SUM = 10,811,000,000 | SUM = 1,149,821,272 | AVG = 10.63 |