| 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 | C-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 | 598,000,000 | 94,070,288 | 15.73% |
| D6 Griya | C-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 | C-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% |
| - | AA01 | 36 | 106 | - | 355,266,541 | 12,157,820 | 898,051 | 19,719,712 | 3,306,326 | 39,027,518 | 75,109,427 | 430,375,968 | 72,000,000 | -358,375,968 | -497.74% |
| - | AA01 | 36 | 106 | - | 355,266,541 | 12,157,820 | 898,051 | 19,719,712 | 3,306,326 | 39,027,518 | 75,109,427 | 430,375,968 | 72,000,000 | -358,375,968 | -497.74% |
| - | AA01 | 36 | 106 | - | 355,266,541 | 12,157,820 | 898,051 | 19,719,712 | 3,306,326 | 39,027,518 | 75,109,427 | 430,375,968 | 72,000,000 | -358,375,968 | -497.74% |
| - | AA01 | 36 | 106 | - | 355,266,541 | 12,157,820 | 898,051 | 19,719,712 | 3,306,326 | 39,027,518 | 75,109,427 | 430,375,968 | 72,000,000 | -358,375,968 | -497.74% |
| 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 |