| 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 |
| D6 Griya | A-02 | 58 | 77 | RM 1 lantai 1 muka | 449,369,091 | 8,831,624 | 652,358 | 14,324,696 | 2,401,765 | 28,350,178 | 54,560,621 | 503,929,712 | 525,500,000 | 21,570,288 | 4.10% |
| D6 Griya | A-03 | 58 | 77 | RM 1 lantai 1 muka | 449,369,091 | 8,831,624 | 652,358 | 14,324,696 | 2,401,765 | 28,350,178 | 54,560,621 | 503,929,712 | 525,500,000 | 21,570,288 | 4.10% |
| D6 Griya | A-06 | 58 | 77 | RM 1 lantai 1 muka | 449,369,091 | 8,831,624 | 652,358 | 14,324,696 | 2,401,765 | 28,350,178 | 54,560,621 | 503,929,712 | 550,000,000 | 46,070,288 | 8.38% |
| D6 Griya | A-07 | 58 | 77 | RM 1 lantai 1 muka | 449,369,091 | 8,831,624 | 652,358 | 14,324,696 | 2,401,765 | 28,350,178 | 54,560,621 | 503,929,712 | 550,000,000 | 46,070,288 | 8.38% |
| D6 Griya | A-08 | 58 | 77 | RM 1 lantai 1 muka | 449,369,091 | 8,831,624 | 652,358 | 14,324,696 | 2,401,765 | 28,350,178 | 54,560,621 | 503,929,712 | 550,000,000 | 46,070,288 | 8.38% |
| D6 Griya | A-09 | 58 | 77 | RM 1 lantai 1 muka | 449,369,091 | 8,831,624 | 652,358 | 14,324,696 | 2,401,765 | 28,350,178 | 54,560,621 | 503,929,712 | 550,000,000 | 46,070,288 | 8.38% |
| D6 Griya | A-10 | 58 | 77 | RM 1 lantai 1 muka | 449,369,091 | 8,831,624 | 652,358 | 14,324,696 | 2,401,765 | 28,350,178 | 54,560,621 | 503,929,712 | 577,000,000 | 73,070,288 | 12.66% |
| D6 Griya | A-11 | 58 | 77 | RM 1 lantai 1 muka | 449,369,091 | 8,831,624 | 652,358 | 14,324,696 | 2,401,765 | 28,350,178 | 54,560,621 | 503,929,712 | 577,000,000 | 73,070,288 | 12.66% |
| D6 Griya | A-12 | 58 | 77 | RM 1 lantai 1 muka | 449,369,091 | 8,831,624 | 652,358 | 14,324,696 | 2,401,765 | 28,350,178 | 54,560,621 | 503,929,712 | 577,000,000 | 73,070,288 | 12.66% |
| D6 Griya | A-13 | 58 | 77 | RM 1 lantai 1 muka | 449,369,091 | 8,831,624 | 652,358 | 14,324,696 | 2,401,765 | 28,350,178 | 54,560,621 | 503,929,712 | 577,000,000 | 73,070,288 | 12.66% |
| D6 Griya | A-14 | 58 | 77 | RM 1 lantai 1 muka | 449,369,091 | 8,831,624 | 652,358 | 14,324,696 | 2,401,765 | 28,350,178 | 54,560,621 | 503,929,712 | 598,000,000 | 94,070,288 | 15.73% |
| D6 Griya | A-15 | 58 | 77 | RM 1 lantai 1 muka | 449,369,091 | 8,831,624 | 652,358 | 14,324,696 | 2,401,765 | 28,350,178 | 54,560,621 | 503,929,712 | 598,000,000 | 94,070,288 | 15.73% |
| D6 Griya | A-16 | 58 | 95 | RM 1 lantai 1 muka | 497,470,957 | 10,896,159 | 804,857 | 17,673,327 | 2,963,217 | 34,977,492 | 67,315,052 | 564,786,009 | 681,000,000 | 116,213,991 | 17.07% |
| D6 Griya | B-01 | 58 | 77 | RM 1 lantai 1 muka | 449,369,091 | 8,831,624 | 652,358 | 14,324,696 | 2,401,765 | 28,350,178 | 54,560,621 | 503,929,712 | 598,000,000 | 94,070,288 | 15.73% |
| D6 Griya | B-02 | 58 | 77 | RM 1 lantai 1 muka | 449,369,091 | 8,831,624 | 652,358 | 14,324,696 | 2,401,765 | 28,350,178 | 54,560,621 | 503,929,712 | 598,000,000 | 94,070,288 | 15.73% |
| D6 Griya | B-03 | 58 | 77 | RM 1 lantai 1 muka | 449,369,091 | 8,831,624 | 652,358 | 14,324,696 | 2,401,765 | 28,350,178 | 54,560,621 | 503,929,712 | 598,000,000 | 94,070,288 | 15.73% |
| D6 Griya | B-04 | 58 | 77 | RM 1 lantai 1 muka | 449,369,091 | 8,831,624 | 652,358 | 14,324,696 | 2,401,765 | 28,350,178 | 54,560,621 | 503,929,712 | 598,000,000 | 94,070,288 | 15.73% |
| D6 Griya | B-05 | 58 | 77 | RM 1 lantai 1 muka | 449,369,091 | 8,831,624 | 652,358 | 14,324,696 | 2,401,765 | 28,350,178 | 54,560,621 | 503,929,712 | 598,000,000 | 94,070,288 | 15.73% |
| D6 Griya | B-06 | 58 | 77 | RM 1 lantai 1 muka | 449,369,091 | 8,831,624 | 652,358 | 14,324,696 | 2,401,765 | 28,350,178 | 54,560,621 | 503,929,712 | 598,000,000 | 94,070,288 | 15.73% |
| D6 Griya | B-07 | 58 | 77 | RM 1 lantai 1 muka | 449,369,091 | 8,831,624 | 652,358 | 14,324,696 | 2,401,765 | 28,350,178 | 54,560,621 | 503,929,712 | 598,000,000 | 94,070,288 | 15.73% |
| COUNT = 47 | SUM = 2,638 | SUM = 3,753 | SUM = 20,792,038,960 | SUM = 430,455,647 | SUM = 31,796,097 | SUM = 698,189,407 | SUM = 117,062,651 | SUM = 1,381,795,040 | SUM = 2,659,298,842 | SUM = 23,451,337,802 | SUM = 25,664,000,000 | SUM = 2,212,662,198 | AVG = -29.32 |