PT.

RIZKY
DESKRIPSI QTY NILAI TOTAL

Pagar 10,000 2,100,000 21,000,000,000

Clearing 1,000,000 21,500 21,500,000,000
42,500,000,000
FEE MEDIATOR
Pagar 640,000,000
Clearing
4% 860,000,000 1,500,000,000
Pembagian Fee :
Adam 375,000,000
Rio 375,000,000
Yuli 375,000,000
Mister Internal Rizky 375,000,000

TITIPAN ORANG DALAM

Pagar /m1 10,000 500,000 5,000,000,000
Clearing /m2 1,000,000 1,500 1,500,000,000
6,500,000,000

Pembayaran Fee Mediator dan titipan pada saat DP

Fee Mediator 1,500,000,000
Titipan Org Dalam 1,300,000,000
2,800,000,000

Titipan Orang Dalam QTY Nilai titipan/mtr Total

Pagar /meter1 10,000 500,000 5,000,000,000
Clearing/meter2 1,000,000 1,500 1,500,000,000
Jumlah Total 6,500,000,000

Pembayaran Termin / titipan Kontraktor Orang Dalam

DP 20% 8,500,000,000 1,300,000,000
Temin 1 25% 8,500,000,000 1,625,000,000
Termin 2 25% 8,500,000,000 1,625,000,000
Termin 3 25% 8,500,000,000 1,625,000,000
Termin 4 20% 6,375,000,000
Retensi 5% 2,125,000,000 325,000,000
42,500,000,000 6,500,000,000

PAK APANG
Bagian Pak Apang QTY Nilai titipan/mtr Total
Pagar /meter1 10,000 100,000 1,000,000,000
Clearing/meter2 1,000,000 1,000 1,000,000,000
Total Titipan Pak
2,000,000,000
Apang
Pembayaran Termin / titipan Kontraktor Pak Apang
DP 20% 8,500,000,000 400,000,000
Temin 1 25% 8,500,000,000 500,000,000
 DESKRIPSI QTY NILAI TOTAL

Pagar 10,000 2,100,000 21,000,000,000

Clearing 1,000,000 21,500 21,500,000,000
42,500,000,000
FEE MEDIATOR
Pagar 640,000,000
Clearing
4% 860,000,000 1,500,000,000
Pembagian Fee :
Adam 375,000,000
Rio 375,000,000
Yuli 375,000,000
Mister Internal Rizky 375,000,000

TITIPAN ORANG DALAM

Pagar /m1 10,000 500,000 5,000,000,000
Clearing /m2 1,000,000 1,500 1,500,000,000
6,500,000,000
Termin 2 25% 8,500,000,000 500,000,000
Termin 3 25% 8,500,000,000 500,000,000
Termin 4 20% 6,375,000,000
Retensi 5% 2,125,000,000 100,000,000
42,500,000,000 2,000,000,000

ADAM
Bagian Adam QTY Nilai titipan/mtr Total
Pagar /meter1 10,000 400,000 4,000,000,000
Clearing/meter2 1,000,000 500 500,000,000
Titipan Adam 4,500,000,000
Pembayaran Termin / titipan Kontraktor Adam
DP 20% 8,500,000,000 900,000,000
Temin 1 25% 8,500,000,000 1,125,000,000
Termin 2 25% 8,500,000,000 1,125,000,000
Termin 3 25% 8,500,000,000 1,125,000,000
Termin 4 20% 6,375,000,000
Retensi 5% 2,125,000,000 225,000,000
42,500,000,000 4,500,000,000
 DP Term I Term II Term III Term IV Retensi
20% 25% 25% 25% 20% 5%

8,500,000,000 8,500,000,000 8,500,000,000 8,500,000,000 6,375,000,000 2,125,000,000

1,500,000,000

1,000,000,000 1,250,000,000 1,250,000,000 1,250,000,000 250,000,000

300,000,000 375,000,000 375,000,000 375,000,000 75,000,000
1,300,000,000 1,625,000,000 1,625,000,000 1,625,000,000 325,000,000

Adam
200,000,000
250,000,000
 20% 25% 25% 25% 20% 5%

8,500,000,000 8,500,000,000 8,500,000,000 8,500,000,000 6,375,000,000 2,125,000,000

1,500,000,000

1,000,000,000 1,250,000,000 1,250,000,000 1,250,000,000 250,000,000

300,000,000 375,000,000 375,000,000 375,000,000 75,000,000
1,300,000,000 1,625,000,000 1,625,000,000 1,625,000,000 325,000,000
250,000,000
250,000,000

50,000,000
1,000,000,000

45% 28% 28%

Adam Rio Yuli
405,000,000 247,500,000 247,500,000
375,000,000 375,000,000 375,000,000
780,000,000 622,500,000 622,500,000