| 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 | A-5 | 30 | 64 | RM 1 lantai 1 muka | 130,232,488 | 2,538,694 | 759,765 | 9,156,395 | 1,205,004 | 5,882,722 | 19,542,581 | 149,775,069 | 169,000,000 | 19,224,931 | 11.38% |
| BALE TUANKU | B-1 | 30 | 65 | RM 1 lantai 1 muka | 130,232,488 | 2,578,361 | 771,636 | 9,299,464 | 1,223,832 | 5,974,640 | 19,847,933 | 150,080,421 | 170,500,000 | 20,419,579 | 11.98% |
| BALE TUANKU | B-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 | B-6 | 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 | B-7 | 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 | B-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 | B-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 | B-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 | B-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 | B-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 | B-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 | B-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 | B-15 | 30 | 62 | RM 1 lantai 1 muka | 130,232,488 | 2,459,360 | 736,022 | 8,870,258 | 1,167,347 | 5,698,887 | 18,931,875 | 149,164,363 | 168,500,000 | 19,335,637 | 11.48% |
| BALE TUANKU | C-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% |
| BALE TUANKU | C-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 | C-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 | C-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 | C-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 | C-6 | 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-7 | 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 |