| 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 | F-2 | 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 | F-3 | 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 | F-4 | 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 | F-5 | 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 | F-6 | 30 | 61 | RM 1 lantai 1 muka | 130,232,488 | 2,419,693 | 724,151 | 8,727,189 | 1,148,519 | 5,606,970 | 18,626,522 | 148,859,010 | 168,000,000 | 19,140,990 | 11.39% |
| 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 |