Distribusi Biaya HPP
| Id |
Proyek |
Kavling |
LB |
LT |
Keterangan |
Tanah Proyek |
Pengolahan Lahan |
Prasarana Sarana |
Kontruksi Rumah |
Perijinan Proyek |
Legalitas Proyek |
Legalitas Penj Kav |
H_Pokok Produksi |
Harga Jual |
Laba Kotor |
% Laba |
|
1
|
Borneo Park Residence
|
A-01
|
30
|
61
|
Rumah Subsidi
|
10,237,070
|
16,665,995
|
11,973,013
|
57,000,000
|
1,850,946
|
6,547,446
|
1,575,313
|
105,849,784
|
167,500,000
|
61,650,216
|
36.81%
|
|
2
|
Borneo Park Residence
|
A-02
|
30
|
62
|
Rumah Subsidi
|
10,404,891
|
16,939,208
|
12,169,292
|
57,000,000
|
1,881,289
|
6,654,781
|
1,601,138
|
106,650,601
|
169,500,000
|
62,849,399
|
37.08%
|
|
3
|
Borneo Park Residence
|
A-03
|
30
|
63
|
Rumah Subsidi
|
10,572,712
|
17,212,421
|
12,365,571
|
57,000,000
|
1,911,633
|
6,762,117
|
1,626,963
|
107,451,417
|
171,500,000
|
64,048,583
|
37.35%
|
|
4
|
Borneo Park Residence
|
A-04
|
30
|
63
|
Rumah Subsidi
|
10,572,712
|
17,212,421
|
12,365,571
|
57,000,000
|
1,911,633
|
6,762,117
|
1,626,963
|
107,451,417
|
171,500,000
|
64,048,583
|
37.35%
|
|
5
|
Borneo Park Residence
|
A-05
|
30
|
63
|
Rumah Subsidi
|
10,572,712
|
17,212,421
|
12,365,571
|
57,000,000
|
1,911,633
|
6,762,117
|
1,626,963
|
107,451,417
|
171,500,000
|
64,048,583
|
37.35%
|
|
6
|
Borneo Park Residence
|
A-06
|
30
|
63
|
Rumah Subsidi
|
10,572,712
|
17,212,421
|
12,365,571
|
57,000,000
|
1,911,633
|
6,762,117
|
1,626,963
|
107,451,417
|
171,500,000
|
64,048,583
|
37.35%
|
|
7
|
Borneo Park Residence
|
A-07
|
30
|
63
|
Rumah Subsidi
|
10,572,712
|
17,212,421
|
12,365,571
|
57,000,000
|
1,911,633
|
6,762,117
|
1,626,963
|
107,451,417
|
171,500,000
|
64,048,583
|
37.35%
|
|
8
|
Borneo Park Residence
|
A-08
|
30
|
63
|
Rumah Subsidi
|
10,572,712
|
17,212,421
|
12,365,571
|
57,000,000
|
1,911,633
|
6,762,117
|
1,626,963
|
107,451,417
|
171,500,000
|
64,048,583
|
37.35%
|
|
9
|
Borneo Park Residence
|
A-09
|
30
|
63
|
Rumah Subsidi
|
10,572,712
|
17,212,421
|
12,365,571
|
57,000,000
|
1,911,633
|
6,762,117
|
1,626,963
|
107,451,417
|
171,500,000
|
64,048,583
|
37.35%
|
|
10
|
Borneo Park Residence
|
A-10
|
30
|
177
|
Rumah Subsidi
|
29,704,287
|
48,358,707
|
34,741,367
|
57,000,000
|
5,370,778
|
18,998,328
|
4,570,991
|
198,744,456
|
377,500,000
|
178,755,544
|
47.35%
|
|
11
|
Borneo Park Residence
|
B-01
|
30
|
68
|
Rumah Subsidi
|
11,411,816
|
18,578,486
|
13,346,966
|
57,000,000
|
2,063,350
|
7,298,793
|
1,756,087
|
111,455,497
|
180,500,000
|
69,044,503
|
38.25%
|
|
12
|
Borneo Park Residence
|
B-02
|
30
|
70
|
Rumah Subsidi
|
11,747,458
|
19,124,912
|
13,739,523
|
57,000,000
|
2,124,036
|
7,513,463
|
1,807,737
|
113,057,130
|
184,000,000
|
70,942,870
|
38.56%
|
|
13
|
Borneo Park Residence
|
B-03
|
30
|
71
|
Rumah Subsidi
|
11,915,279
|
19,398,125
|
13,935,802
|
57,000,000
|
2,154,380
|
7,620,798
|
1,833,561
|
113,857,946
|
186,000,000
|
72,142,054
|
38.79%
|
|
14
|
Borneo Park Residence
|
B-04
|
30
|
71
|
Rumah Subsidi
|
11,915,279
|
19,398,125
|
13,935,802
|
57,000,000
|
2,154,380
|
7,620,798
|
1,833,561
|
113,857,946
|
186,000,000
|
72,142,054
|
38.79%
|
|
15
|
Borneo Park Residence
|
B-05
|
30
|
69
|
Rumah Subsidi
|
11,579,637
|
18,851,699
|
13,543,245
|
57,000,000
|
2,093,693
|
7,406,128
|
1,781,912
|
112,256,314
|
182,000,000
|
69,743,686
|
38.32%
|
|
16
|
Borneo Park Residence
|
B-06
|
30
|
68
|
Rumah Subsidi
|
11,411,816
|
18,578,486
|
13,346,966
|
57,000,000
|
2,063,350
|
7,298,793
|
1,756,087
|
111,455,497
|
180,500,000
|
69,044,503
|
38.25%
|
|
17
|
Borneo Park Residence
|
B-07
|
30
|
66
|
Rumah Subsidi
|
11,076,175
|
18,032,060
|
12,954,408
|
57,000,000
|
2,002,663
|
7,084,122
|
1,704,437
|
109,853,865
|
176,500,000
|
66,646,135
|
37.76%
|
|
18
|
Borneo Park Residence
|
B-08
|
30
|
92
|
Rumah Subsidi
|
15,439,516
|
25,135,599
|
18,057,659
|
57,000,000
|
2,791,591
|
9,874,837
|
2,375,882
|
130,675,085
|
224,000,000
|
93,324,915
|
41.66%
|
|
19
|
Borneo Park Residence
|
C-01
|
30
|
84
|
Rumah Subsidi
|
14,096,950
|
22,949,895
|
16,487,428
|
57,000,000
|
2,548,844
|
9,016,155
|
2,169,284
|
124,268,556
|
209,500,000
|
85,231,444
|
40.68%
|
|
20
|
Borneo Park Residence
|
C-02
|
30
|
84
|
Rumah Subsidi
|
14,096,950
|
22,949,895
|
16,487,428
|
57,000,000
|
2,548,844
|
9,016,155
|
2,169,284
|
124,268,556
|
209,500,000
|
85,231,444
|
40.68%
|
|
21
|
Borneo Park Residence
|
C-03
|
30
|
84
|
Rumah Subsidi
|
14,096,950
|
22,949,895
|
16,487,428
|
57,000,000
|
2,548,844
|
9,016,155
|
2,169,284
|
124,268,556
|
209,500,000
|
85,231,444
|
40.68%
|
|
22
|
Borneo Park Residence
|
C-04
|
30
|
72
|
Rumah Subsidi
|
12,083,100
|
19,671,338
|
14,132,081
|
57,000,000
|
2,184,723
|
7,728,133
|
1,859,386
|
114,658,762
|
187,500,000
|
72,841,238
|
38.85%
|
|
23
|
Borneo Park Residence
|
C-05
|
30
|
60
|
Rumah Subsidi
|
10,069,250
|
16,392,782
|
11,776,734
|
57,000,000
|
1,820,603
|
6,440,111
|
1,549,488
|
105,048,968
|
166,000,000
|
60,951,032
|
36.72%
|
|
24
|
Borneo Park Residence
|
C-06
|
30
|
60
|
Rumah Subsidi
|
10,069,250
|
16,392,782
|
11,776,734
|
57,000,000
|
1,820,603
|
6,440,111
|
1,549,488
|
105,048,968
|
166,000,000
|
60,951,032
|
36.72%
|
|
25
|
Borneo Park Residence
|
C-07
|
30
|
60
|
Rumah Subsidi
|
10,069,250
|
16,392,782
|
11,776,734
|
57,000,000
|
1,820,603
|
6,440,111
|
1,549,488
|
105,048,968
|
166,000,000
|
60,951,032
|
36.72%
|
|
26
|
Borneo Park Residence
|
C-08
|
30
|
60
|
Rumah Subsidi
|
10,069,250
|
16,392,782
|
11,776,734
|
57,000,000
|
1,820,603
|
6,440,111
|
1,549,488
|
105,048,968
|
166,000,000
|
60,951,032
|
36.72%
|
|
27
|
Borneo Park Residence
|
C-09
|
30
|
88
|
Rumah Subsidi
|
14,768,233
|
24,042,747
|
17,272,544
|
57,000,000
|
2,670,217
|
9,445,496
|
2,272,583
|
127,471,820
|
216,500,000
|
89,028,180
|
41.12%
|
|
28
|
Borneo Park Residence
|
C-10
|
30
|
88
|
Rumah Subsidi
|
14,768,233
|
24,042,747
|
17,272,544
|
57,000,000
|
2,670,217
|
9,445,496
|
2,272,583
|
127,471,820
|
216,500,000
|
89,028,180
|
41.12%
|
|
29
|
Borneo Park Residence
|
C-11
|
30
|
88
|
Rumah Subsidi
|
14,768,233
|
24,042,747
|
17,272,544
|
57,000,000
|
2,670,217
|
9,445,496
|
2,272,583
|
127,471,820
|
216,500,000
|
89,028,180
|
41.12%
|
|
30
|
Borneo Park Residence
|
C-12
|
30
|
90
|
Rumah Subsidi
|
15,103,875
|
24,589,173
|
17,665,102
|
57,000,000
|
2,730,904
|
9,660,167
|
2,324,233
|
129,073,452
|
220,000,000
|
90,926,548
|
41.33%
|
|
31
|
Borneo Park Residence
|
C-13
|
30
|
80
|
Rumah Subsidi
|
13,425,666
|
21,857,043
|
15,702,313
|
57,000,000
|
2,427,470
|
8,586,815
|
2,065,985
|
121,065,291
|
202,000,000
|
80,934,709
|
40.07%
|
|
32
|
Borneo Park Residence
|
C-14
|
30
|
80
|
Rumah Subsidi
|
13,425,666
|
21,857,043
|
15,702,313
|
57,000,000
|
2,427,470
|
8,586,815
|
2,065,985
|
121,065,291
|
202,000,000
|
80,934,709
|
40.07%
|
|
33
|
Borneo Park Residence
|
D-01
|
30
|
60
|
Rumah Subsidi
|
10,069,250
|
16,392,782
|
11,776,734
|
57,000,000
|
1,820,603
|
6,440,111
|
1,549,488
|
105,048,968
|
166,000,000
|
60,951,032
|
36.72%
|
|
34
|
Borneo Park Residence
|
D-02
|
30
|
60
|
Rumah Subsidi
|
10,069,250
|
16,392,782
|
11,776,734
|
57,000,000
|
1,820,603
|
6,440,111
|
1,549,488
|
105,048,968
|
166,000,000
|
60,951,032
|
36.72%
|
|
35
|
Borneo Park Residence
|
D-03
|
30
|
60
|
Rumah Subsidi
|
10,069,250
|
16,392,782
|
11,776,734
|
57,000,000
|
1,820,603
|
6,440,111
|
1,549,488
|
105,048,968
|
166,000,000
|
60,951,032
|
36.72%
|
|
36
|
Borneo Park Residence
|
D-04
|
30
|
60
|
Rumah Subsidi
|
10,069,250
|
16,392,782
|
11,776,734
|
57,000,000
|
1,820,603
|
6,440,111
|
1,549,488
|
105,048,968
|
166,000,000
|
60,951,032
|
36.72%
|
|
37
|
Borneo Park Residence
|
D-05
|
30
|
60
|
Rumah Subsidi
|
10,069,250
|
16,392,782
|
11,776,734
|
57,000,000
|
1,820,603
|
6,440,111
|
1,549,488
|
105,048,968
|
166,000,000
|
60,951,032
|
36.72%
|
|
38
|
Borneo Park Residence
|
D-06
|
30
|
60
|
Rumah Subsidi
|
10,069,250
|
16,392,782
|
11,776,734
|
57,000,000
|
1,820,603
|
6,440,111
|
1,549,488
|
105,048,968
|
166,000,000
|
60,951,032
|
36.72%
|
|
39
|
Borneo Park Residence
|
D-07
|
30
|
60
|
Rumah Subsidi
|
10,069,250
|
16,392,782
|
11,776,734
|
57,000,000
|
1,820,603
|
6,440,111
|
1,549,488
|
105,048,968
|
166,000,000
|
60,951,032
|
36.72%
|
|
40
|
Borneo Park Residence
|
D-08
|
30
|
60
|
Rumah Subsidi
|
10,069,250
|
16,392,782
|
11,776,734
|
57,000,000
|
1,820,603
|
6,440,111
|
1,549,488
|
105,048,968
|
166,000,000
|
60,951,032
|
36.72%
|
|
41
|
Borneo Park Residence
|
D-09
|
30
|
60
|
Rumah Subsidi
|
10,069,250
|
16,392,782
|
11,776,734
|
57,000,000
|
1,820,603
|
6,440,111
|
1,549,488
|
105,048,968
|
166,000,000
|
60,951,032
|
36.72%
|
|
42
|
Borneo Park Residence
|
D-10
|
30
|
60
|
Rumah Subsidi
|
10,069,250
|
16,392,782
|
11,776,734
|
57,000,000
|
1,820,603
|
6,440,111
|
1,549,488
|
105,048,968
|
166,000,000
|
60,951,032
|
36.72%
|
|
43
|
Borneo Park Residence
|
D-11
|
30
|
60
|
Rumah Subsidi
|
10,069,250
|
16,392,782
|
11,776,734
|
57,000,000
|
1,820,603
|
6,440,111
|
1,549,488
|
105,048,968
|
166,000,000
|
60,951,032
|
36.72%
|
|
44
|
Borneo Park Residence
|
D-12
|
30
|
60
|
Rumah Subsidi
|
10,069,250
|
16,392,782
|
11,776,734
|
57,000,000
|
1,820,603
|
6,440,111
|
1,549,488
|
105,048,968
|
166,000,000
|
60,951,032
|
36.72%
|
|
45
|
Borneo Park Residence
|
D-13
|
30
|
60
|
Rumah Subsidi
|
10,069,250
|
16,392,782
|
11,776,734
|
57,000,000
|
1,820,603
|
6,440,111
|
1,549,488
|
105,048,968
|
166,000,000
|
60,951,032
|
36.72%
|
|
46
|
Borneo Park Residence
|
D-14
|
30
|
60
|
Rumah Subsidi
|
10,069,250
|
16,392,782
|
11,776,734
|
57,000,000
|
1,820,603
|
6,440,111
|
1,549,488
|
105,048,968
|
166,000,000
|
60,951,032
|
36.72%
|
|
47
|
Borneo Park Residence
|
D-15
|
30
|
60
|
Rumah Subsidi
|
10,069,250
|
16,392,782
|
11,776,734
|
57,000,000
|
1,820,603
|
6,440,111
|
1,549,488
|
105,048,968
|
166,000,000
|
60,951,032
|
36.72%
|
|
48
|
Borneo Park Residence
|
D-16
|
30
|
60
|
Rumah Subsidi
|
10,069,250
|
16,392,782
|
11,776,734
|
57,000,000
|
1,820,603
|
6,440,111
|
1,549,488
|
105,048,968
|
166,000,000
|
60,951,032
|
36.72%
|
|
49
|
Borneo Park Residence
|
D-17
|
30
|
60
|
Rumah Subsidi
|
10,069,250
|
16,392,782
|
11,776,734
|
57,000,000
|
1,820,603
|
6,440,111
|
1,549,488
|
105,048,968
|
166,000,000
|
60,951,032
|
36.72%
|
|
50
|
Borneo Park Residence
|
D-18
|
30
|
60
|
Rumah Subsidi
|
10,069,250
|
16,392,782
|
11,776,734
|
57,000,000
|
1,820,603
|
6,440,111
|
1,549,488
|
105,048,968
|
166,000,000
|
60,951,032
|
36.72%
|
|
51
|
Borneo Park Residence
|
D-19
|
30
|
60
|
Rumah Subsidi
|
10,069,250
|
16,392,782
|
11,776,734
|
57,000,000
|
1,820,603
|
6,440,111
|
1,549,488
|
105,048,968
|
166,000,000
|
60,951,032
|
36.72%
|
|
52
|
Borneo Park Residence
|
D-20
|
30
|
60
|
Rumah Subsidi
|
10,069,250
|
16,392,782
|
11,776,734
|
57,000,000
|
1,820,603
|
6,440,111
|
1,549,488
|
105,048,968
|
166,000,000
|
60,951,032
|
36.72%
|
|
53
|
Borneo Park Residence
|
D-21
|
30
|
60
|
Rumah Subsidi
|
10,069,250
|
16,392,782
|
11,776,734
|
57,000,000
|
1,820,603
|
6,440,111
|
1,549,488
|
105,048,968
|
166,000,000
|
60,951,032
|
36.72%
|
|
54
|
Borneo Park Residence
|
D-22
|
30
|
60
|
Rumah Subsidi
|
10,069,250
|
16,392,782
|
11,776,734
|
57,000,000
|
1,820,603
|
6,440,111
|
1,549,488
|
105,048,968
|
166,000,000
|
60,951,032
|
36.72%
|
|
55
|
Borneo Park Residence
|
E-01
|
30
|
60
|
Rumah Subsidi
|
10,069,250
|
16,392,782
|
11,776,734
|
57,000,000
|
1,820,603
|
6,440,111
|
1,549,488
|
105,048,968
|
166,000,000
|
60,951,032
|
36.72%
|
|
56
|
Borneo Park Residence
|
E-02
|
30
|
60
|
Rumah Subsidi
|
10,069,250
|
16,392,782
|
11,776,734
|
57,000,000
|
1,820,603
|
6,440,111
|
1,549,488
|
105,048,968
|
166,000,000
|
60,951,032
|
36.72%
|
|
57
|
Borneo Park Residence
|
E-03
|
30
|
60
|
Rumah Subsidi
|
10,069,250
|
16,392,782
|
11,776,734
|
57,000,000
|
1,820,603
|
6,440,111
|
1,549,488
|
105,048,968
|
166,000,000
|
60,951,032
|
36.72%
|
|
58
|
Borneo Park Residence
|
E-04
|
30
|
60
|
Rumah Subsidi
|
10,069,250
|
16,392,782
|
11,776,734
|
57,000,000
|
1,820,603
|
6,440,111
|
1,549,488
|
105,048,968
|
166,000,000
|
60,951,032
|
36.72%
|
|
59
|
Borneo Park Residence
|
E-05
|
30
|
60
|
Rumah Subsidi
|
10,069,250
|
16,392,782
|
11,776,734
|
57,000,000
|
1,820,603
|
6,440,111
|
1,549,488
|
105,048,968
|
166,000,000
|
60,951,032
|
36.72%
|
|
60
|
Borneo Park Residence
|
E-06
|
30
|
60
|
Rumah Subsidi
|
10,069,250
|
16,392,782
|
11,776,734
|
57,000,000
|
1,820,603
|
6,440,111
|
1,549,488
|
105,048,968
|
166,000,000
|
60,951,032
|
36.72%
|
|
61
|
Borneo Park Residence
|
E-07
|
30
|
60
|
Rumah Subsidi
|
10,069,250
|
16,392,782
|
11,776,734
|
57,000,000
|
1,820,603
|
6,440,111
|
1,549,488
|
105,048,968
|
166,000,000
|
60,951,032
|
36.72%
|
|
62
|
Borneo Park Residence
|
E-08
|
30
|
60
|
Rumah Subsidi
|
10,069,250
|
16,392,782
|
11,776,734
|
57,000,000
|
1,820,603
|
6,440,111
|
1,549,488
|
105,048,968
|
166,000,000
|
60,951,032
|
36.72%
|
|
63
|
Borneo Park Residence
|
E-09
|
30
|
60
|
Rumah Subsidi
|
10,069,250
|
16,392,782
|
11,776,734
|
57,000,000
|
1,820,603
|
6,440,111
|
1,549,488
|
105,048,968
|
166,000,000
|
60,951,032
|
36.72%
|
|
64
|
Borneo Park Residence
|
E-10
|
30
|
60
|
Rumah Subsidi
|
10,069,250
|
16,392,782
|
11,776,734
|
57,000,000
|
1,820,603
|
6,440,111
|
1,549,488
|
105,048,968
|
166,000,000
|
60,951,032
|
36.72%
|
|
65
|
Borneo Park Residence
|
E-11
|
30
|
60
|
Rumah Subsidi
|
10,069,250
|
16,392,782
|
11,776,734
|
57,000,000
|
1,820,603
|
6,440,111
|
1,549,488
|
105,048,968
|
166,000,000
|
60,951,032
|
36.72%
|
|
66
|
Borneo Park Residence
|
E-12
|
30
|
60
|
Rumah Subsidi
|
10,069,250
|
16,392,782
|
11,776,734
|
57,000,000
|
1,820,603
|
6,440,111
|
1,549,488
|
105,048,968
|
166,000,000
|
60,951,032
|
36.72%
|
|
67
|
Borneo Park Residence
|
E-13
|
30
|
60
|
Rumah Subsidi
|
10,069,250
|
16,392,782
|
11,776,734
|
57,000,000
|
1,820,603
|
6,440,111
|
1,549,488
|
105,048,968
|
166,000,000
|
60,951,032
|
36.72%
|
|
68
|
Borneo Park Residence
|
E-14
|
30
|
60
|
Rumah Subsidi
|
10,069,250
|
16,392,782
|
11,776,734
|
57,000,000
|
1,820,603
|
6,440,111
|
1,549,488
|
105,048,968
|
166,000,000
|
60,951,032
|
36.72%
|
|
69
|
Borneo Park Residence
|
E-15
|
30
|
60
|
Rumah Subsidi
|
10,069,250
|
16,392,782
|
11,776,734
|
57,000,000
|
1,820,603
|
6,440,111
|
1,549,488
|
105,048,968
|
166,000,000
|
60,951,032
|
36.72%
|
|
70
|
Borneo Park Residence
|
E-16
|
30
|
60
|
Rumah Subsidi
|
10,069,250
|
16,392,782
|
11,776,734
|
57,000,000
|
1,820,603
|
6,440,111
|
1,549,488
|
105,048,968
|
166,000,000
|
60,951,032
|
36.72%
|
|
71
|
Borneo Park Residence
|
E-17
|
30
|
60
|
Rumah Subsidi
|
10,069,250
|
16,392,782
|
11,776,734
|
57,000,000
|
1,820,603
|
6,440,111
|
1,549,488
|
105,048,968
|
166,000,000
|
60,951,032
|
36.72%
|
|
72
|
Borneo Park Residence
|
E-18
|
30
|
60
|
Rumah Subsidi
|
10,069,250
|
16,392,782
|
11,776,734
|
57,000,000
|
1,820,603
|
6,440,111
|
1,549,488
|
105,048,968
|
166,000,000
|
60,951,032
|
36.72%
|
|
73
|
Borneo Park Residence
|
E-19
|
30
|
60
|
Rumah Subsidi
|
10,069,250
|
16,392,782
|
11,776,734
|
57,000,000
|
1,820,603
|
6,440,111
|
1,549,488
|
105,048,968
|
166,000,000
|
60,951,032
|
36.72%
|
|
74
|
Borneo Park Residence
|
E-20
|
30
|
60
|
Rumah Subsidi
|
10,069,250
|
16,392,782
|
11,776,734
|
57,000,000
|
1,820,603
|
6,440,111
|
1,549,488
|
105,048,968
|
166,000,000
|
60,951,032
|
36.72%
|
|
75
|
Borneo Park Residence
|
E-21
|
30
|
60
|
Rumah Subsidi
|
10,069,250
|
16,392,782
|
11,776,734
|
57,000,000
|
1,820,603
|
6,440,111
|
1,549,488
|
105,048,968
|
166,000,000
|
60,951,032
|
36.72%
|
|
76
|
Borneo Park Residence
|
E-22
|
30
|
60
|
Rumah Subsidi
|
10,069,250
|
16,392,782
|
11,776,734
|
57,000,000
|
1,820,603
|
6,440,111
|
1,549,488
|
105,048,968
|
166,000,000
|
60,951,032
|
36.72%
|
|
77
|
Borneo Park Residence
|
F-01
|
30
|
60
|
Rumah Subsidi
|
10,069,250
|
16,392,782
|
11,776,734
|
57,000,000
|
1,820,603
|
6,440,111
|
1,549,488
|
105,048,968
|
166,000,000
|
60,951,032
|
36.72%
|
|
78
|
Borneo Park Residence
|
F-02
|
30
|
60
|
Rumah Subsidi
|
10,069,250
|
16,392,782
|
11,776,734
|
57,000,000
|
1,820,603
|
6,440,111
|
1,549,488
|
105,048,968
|
166,000,000
|
60,951,032
|
36.72%
|
|
79
|
Borneo Park Residence
|
F-03
|
30
|
60
|
Rumah Subsidi
|
10,069,250
|
16,392,782
|
11,776,734
|
57,000,000
|
1,820,603
|
6,440,111
|
1,549,488
|
105,048,968
|
166,000,000
|
60,951,032
|
36.72%
|
|
80
|
Borneo Park Residence
|
F-04
|
30
|
60
|
Rumah Subsidi
|
10,069,250
|
16,392,782
|
11,776,734
|
57,000,000
|
1,820,603
|
6,440,111
|
1,549,488
|
105,048,968
|
166,000,000
|
60,951,032
|
36.72%
|
|
81
|
Borneo Park Residence
|
F-05
|
30
|
60
|
Rumah Subsidi
|
10,069,250
|
16,392,782
|
11,776,734
|
57,000,000
|
1,820,603
|
6,440,111
|
1,549,488
|
105,048,968
|
166,000,000
|
60,951,032
|
36.72%
|
|
82
|
Borneo Park Residence
|
F-06
|
30
|
60
|
Rumah Subsidi
|
10,069,250
|
16,392,782
|
11,776,734
|
57,000,000
|
1,820,603
|
6,440,111
|
1,549,488
|
105,048,968
|
166,000,000
|
60,951,032
|
36.72%
|
|
83
|
Borneo Park Residence
|
F-07
|
30
|
60
|
Rumah Subsidi
|
10,069,250
|
16,392,782
|
11,776,734
|
57,000,000
|
1,820,603
|
6,440,111
|
1,549,488
|
105,048,968
|
166,000,000
|
60,951,032
|
36.72%
|
|
84
|
Borneo Park Residence
|
F-08
|
30
|
60
|
Rumah Subsidi
|
10,069,250
|
16,392,782
|
11,776,734
|
57,000,000
|
1,820,603
|
6,440,111
|
1,549,488
|
105,048,968
|
166,000,000
|
60,951,032
|
36.72%
|
|
85
|
Borneo Park Residence
|
F-09
|
30
|
60
|
Rumah Subsidi
|
10,069,250
|
16,392,782
|
11,776,734
|
57,000,000
|
1,820,603
|
6,440,111
|
1,549,488
|
105,048,968
|
166,000,000
|
60,951,032
|
36.72%
|
|
86
|
Borneo Park Residence
|
F-10
|
30
|
60
|
Rumah Subsidi
|
10,069,250
|
16,392,782
|
11,776,734
|
57,000,000
|
1,820,603
|
6,440,111
|
1,549,488
|
105,048,968
|
166,000,000
|
60,951,032
|
36.72%
|
|
87
|
Borneo Park Residence
|
F-11
|
30
|
60
|
Rumah Subsidi
|
10,069,250
|
16,392,782
|
11,776,734
|
57,000,000
|
1,820,603
|
6,440,111
|
1,549,488
|
105,048,968
|
166,000,000
|
60,951,032
|
36.72%
|
|
88
|
Borneo Park Residence
|
F-12
|
30
|
60
|
Rumah Subsidi
|
10,069,250
|
16,392,782
|
11,776,734
|
57,000,000
|
1,820,603
|
6,440,111
|
1,549,488
|
105,048,968
|
166,000,000
|
60,951,032
|
36.72%
|
|
89
|
Borneo Park Residence
|
F-13
|
30
|
60
|
Rumah Subsidi
|
10,069,250
|
16,392,782
|
11,776,734
|
57,000,000
|
1,820,603
|
6,440,111
|
1,549,488
|
105,048,968
|
166,000,000
|
60,951,032
|
36.72%
|
|
90
|
Borneo Park Residence
|
F-14
|
30
|
60
|
Rumah Subsidi
|
10,069,250
|
16,392,782
|
11,776,734
|
57,000,000
|
1,820,603
|
6,440,111
|
1,549,488
|
105,048,968
|
166,000,000
|
60,951,032
|
36.72%
|
|
91
|
Borneo Park Residence
|
F-15
|
30
|
60
|
Rumah Subsidi
|
10,069,250
|
16,392,782
|
11,776,734
|
57,000,000
|
1,820,603
|
6,440,111
|
1,549,488
|
105,048,968
|
166,000,000
|
60,951,032
|
36.72%
|
|
92
|
Borneo Park Residence
|
F-16
|
30
|
60
|
Rumah Subsidi
|
10,069,250
|
16,392,782
|
11,776,734
|
57,000,000
|
1,820,603
|
6,440,111
|
1,549,488
|
105,048,968
|
166,000,000
|
60,951,032
|
36.72%
|
|
93
|
Borneo Park Residence
|
F-17
|
30
|
60
|
Rumah Subsidi
|
10,069,250
|
16,392,782
|
11,776,734
|
57,000,000
|
1,820,603
|
6,440,111
|
1,549,488
|
105,048,968
|
166,000,000
|
60,951,032
|
36.72%
|
|
94
|
Borneo Park Residence
|
F-18
|
30
|
60
|
Rumah Subsidi
|
10,069,250
|
16,392,782
|
11,776,734
|
57,000,000
|
1,820,603
|
6,440,111
|
1,549,488
|
105,048,968
|
166,000,000
|
60,951,032
|
36.72%
|
|
95
|
Borneo Park Residence
|
F-19
|
30
|
60
|
Rumah Subsidi
|
10,069,250
|
16,392,782
|
11,776,734
|
57,000,000
|
1,820,603
|
6,440,111
|
1,549,488
|
105,048,968
|
166,000,000
|
60,951,032
|
36.72%
|
|
96
|
Borneo Park Residence
|
F-20
|
30
|
60
|
Rumah Subsidi
|
10,069,250
|
16,392,782
|
11,776,734
|
57,000,000
|
1,820,603
|
6,440,111
|
1,549,488
|
105,048,968
|
166,000,000
|
60,951,032
|
36.72%
|
|
97
|
Borneo Park Residence
|
F-21
|
30
|
60
|
Rumah Subsidi
|
10,069,250
|
16,392,782
|
11,776,734
|
57,000,000
|
1,820,603
|
6,440,111
|
1,549,488
|
105,048,968
|
166,000,000
|
60,951,032
|
36.72%
|
|
98
|
Borneo Park Residence
|
F-22
|
30
|
60
|
Rumah Subsidi
|
10,069,250
|
16,392,782
|
11,776,734
|
57,000,000
|
1,820,603
|
6,440,111
|
1,549,488
|
105,048,968
|
166,000,000
|
60,951,032
|
36.72%
|
|
99
|
Borneo Park Residence
|
G-01
|
30
|
61
|
Rumah Subsidi
|
10,237,070
|
16,665,995
|
11,973,013
|
57,000,000
|
1,850,946
|
6,547,446
|
1,575,313
|
105,849,784
|
167,500,000
|
61,650,216
|
36.81%
|
|
100
|
Borneo Park Residence
|
G-02
|
30
|
60
|
Rumah Subsidi
|
10,069,250
|
16,392,782
|
11,776,734
|
57,000,000
|
1,820,603
|
6,440,111
|
1,549,488
|
105,048,968
|
166,000,000
|
60,951,032
|
36.72%
|
|
101
|
Borneo Park Residence
|
G-03
|
30
|
60
|
Rumah Subsidi
|
10,069,250
|
16,392,782
|
11,776,734
|
57,000,000
|
1,820,603
|
6,440,111
|
1,549,488
|
105,048,968
|
166,000,000
|
60,951,032
|
36.72%
|
|
102
|
Borneo Park Residence
|
G-04
|
30
|
60
|
Rumah Subsidi
|
10,069,250
|
16,392,782
|
11,776,734
|
57,000,000
|
1,820,603
|
6,440,111
|
1,549,488
|
105,048,968
|
166,000,000
|
60,951,032
|
36.72%
|
|
103
|
Borneo Park Residence
|
G-05
|
30
|
60
|
Rumah Subsidi
|
10,069,250
|
16,392,782
|
11,776,734
|
57,000,000
|
1,820,603
|
6,440,111
|
1,549,488
|
105,048,968
|
166,000,000
|
60,951,032
|
36.72%
|
|
104
|
Borneo Park Residence
|
G-06
|
30
|
60
|
Rumah Subsidi
|
10,069,250
|
16,392,782
|
11,776,734
|
57,000,000
|
1,820,603
|
6,440,111
|
1,549,488
|
105,048,968
|
166,000,000
|
60,951,032
|
36.72%
|
|
105
|
Borneo Park Residence
|
G-07
|
30
|
60
|
Rumah Subsidi
|
10,069,250
|
16,392,782
|
11,776,734
|
57,000,000
|
1,820,603
|
6,440,111
|
1,549,488
|
105,048,968
|
166,000,000
|
60,951,032
|
36.72%
|
|
106
|
Borneo Park Residence
|
G-08
|
30
|
60
|
Rumah Subsidi
|
10,069,250
|
16,392,782
|
11,776,734
|
57,000,000
|
1,820,603
|
6,440,111
|
1,549,488
|
105,048,968
|
166,000,000
|
60,951,032
|
36.72%
|
|
107
|
Borneo Park Residence
|
G-09
|
30
|
60
|
Rumah Subsidi
|
10,069,250
|
16,392,782
|
11,776,734
|
57,000,000
|
1,820,603
|
6,440,111
|
1,549,488
|
105,048,968
|
166,000,000
|
60,951,032
|
36.72%
|
|
108
|
Borneo Park Residence
|
G-10
|
30
|
60
|
Rumah Subsidi
|
10,069,250
|
16,392,782
|
11,776,734
|
57,000,000
|
1,820,603
|
6,440,111
|
1,549,488
|
105,048,968
|
166,000,000
|
60,951,032
|
36.72%
|
|
112
|
Borneo Park Residence
|
G-11
|
30
|
60
|
Rumah Subsidi
|
10,069,250
|
16,392,782
|
11,776,734
|
57,000,000
|
1,820,603
|
6,440,111
|
1,549,488
|
105,048,968
|
166,000,000
|
60,951,032
|
36.72%
|
|
113
|
Borneo Park Residence
|
G-12
|
30
|
60
|
Rumah Subsidi
|
10,069,250
|
16,392,782
|
11,776,734
|
57,000,000
|
1,820,603
|
6,440,111
|
1,549,488
|
105,048,968
|
166,000,000
|
60,951,032
|
36.72%
|
|
114
|
Borneo Park Residence
|
G-13
|
30
|
60
|
Rumah Subsidi
|
10,069,250
|
16,392,782
|
11,776,734
|
57,000,000
|
1,820,603
|
6,440,111
|
1,549,488
|
105,048,968
|
166,000,000
|
60,951,032
|
36.72%
|
|
|
COUNT = 111 |
SUM = 3,330 |
SUM = 7,135 |
|
SUM = 1,197,401,607 |
SUM = 1,949,375,000 |
SUM = 1,400,450,000 |
SUM = 6,327,000,000 |
SUM = 216,500,000 |
SUM = 765,836,539 |
SUM = 184,260,000 |
SUM = 12,040,823,146 |
SUM = 19,283,500,000 |
SUM = 7,242,676,854 |
AVG = 37.35 |