You are on page 1of 9

Contractual unit Price 4,800,000.

00
Years Installments Amount Percentage installment Date Yearly %
DP DP 960,000 20.00% 31-Aug-2022 20.00%
inst. 1 96,000 2.00% 30-Nov-2022
Inst. 2 96,000 2.00% 1-Mar-2023
Year 1 8.00%
Inst. 3 96,000 2.00% 1-Jun-2023
Inst. 4 96,000 2.00% 31-Aug-2023
Inst. 5 96,000 2.00% 1-Dec-2023
Inst. 6 96,000 2.00% 1-Mar-2024
Year 2 8.00%
Inst. 7 96,000 2.00% 1-Jun-2024
Inst. 8 96,000 2.00% 31-Aug-2024
Inst. 9 96,000 2.00% 1-Dec-2024
Inst. 10 96,000 2.00% 2-Mar-2025
year 3 8.00%
Inst. 11 96,000 2.00% 2-Jun-2025
Inst. 12 96,000 2.00% 1-Sep-2025
Inst. 13 96,000 2.00% 2-Dec-2025
Inst. 14 96,000 2.00% 3-Mar-2026
Year 4 8.00%
Inst. 15 96,000 2.00% 3-Jun-2026
Inst. 16 96,000 2.00% 2-Sep-2026
Inst. 17 96,000 2.00% 2-Dec-2026
Inst. 18 96,000 2.00% 4-Mar-2027
Year 5 8.00%
Inst. 19 96,000 2.00% 3-Jun-2027
Inst. 20 96,000 2.00% 3-Sep-2027
Inst. 21 96,000 2.00% 3-Dec-2027
Inst. 22 96,000 2.00% 4-Mar-2028
year 6 8.00%
Inst. 23 96,000 2.00% 3-Jun-2028
Inst. 24 96,000 2.00% 3-Sep-2028
Inst. 25 96,000 2.00% 3-Dec-2028
Inst. 26 96,000 2.00% 5-Mar-2029
Year 7 8.00%
Inst. 27 96,000 2.00% 4-Jun-2029
Inst. 28 96,000 2.00% 4-Sep-2029
Inst. 29 96,000 2.00% 4-Dec-2029
Inst. 30 96,000 2.00% 6-Mar-2030
Year 8 8.00%
Inst. 31 96,000 2.00% 5-Jun-2030
Inst. 32 96,000 2.00% 5-Sep-2030
Inst. 33 96,000 2.00% 5-Dec-2030
Inst. 34 96,000 2.00% 6-Mar-2031
Year 9 8.00%
Inst. 35 96,000 2.00% 6-Jun-2031
Inst. 36 96,000 2.00% 5-Sep-2031
Inst. 37 96,000 2.00% 6-Dec-2031
Inst. 38 96,000 2.00% 6-Mar-2032
year 10 8.00%
Inst. 39 96,000 2.00% 6-Jun-2032
Inst. 40 96,000 2.00% 5-Sep-2032
4,800,000 100% 100%
Contractual unit Price 4,800,000.00
Years Installments Amount Percentage installment Date Yearly %
DP DP 720,000 15.00% 31-Aug-2022 15.00%
inst. 1 113,333 2.36% 30-Nov-2022
Inst. 2 113,333 2.36% 1-Mar-2023
Year 1 9.44%
Inst. 3 113,333 2.36% 1-Jun-2023
Inst. 4 113,333 2.36% 31-Aug-2023
Inst. 5 113,333 2.36% 1-Dec-2023
Inst. 6 113,333 2.36% 1-Mar-2024
Year 2 9.44%
Inst. 7 113,333 2.36% 1-Jun-2024
Inst. 8 113,333 2.36% 31-Aug-2024
Inst. 9 113,333 2.36% 1-Dec-2024
Inst. 10 113,333 2.36% 2-Mar-2025
year 3 9.44%
Inst. 11 113,333 2.36% 2-Jun-2025
Inst. 12 113,333 2.36% 1-Sep-2025
Inst. 13 113,333 2.36% 2-Dec-2025
Inst. 14 113,333 2.36% 3-Mar-2026
Year 4 9.44%
Inst. 15 113,333 2.36% 3-Jun-2026
Inst. 16 113,333 2.36% 2-Sep-2026
Inst. 17 113,333 2.36% 2-Dec-2026
Inst. 18 113,333 2.36% 4-Mar-2027
Year 5 9.44%
Inst. 19 113,333 2.36% 3-Jun-2027
Inst. 20 113,333 2.36% 3-Sep-2027
Inst. 21 113,333 2.36% 3-Dec-2027
Inst. 22 113,333 2.36% 4-Mar-2028
year 6 9.44%
Inst. 23 113,333 2.36% 3-Jun-2028
Inst. 24 113,333 2.36% 3-Sep-2028
Inst. 25 113,333 2.36% 3-Dec-2028
Inst. 26 113,333 2.36% 5-Mar-2029
Year 7 9.44%
Inst. 27 113,333 2.36% 4-Jun-2029
Inst. 28 113,333 2.36% 4-Sep-2029
Inst. 29 113,333 2.36% 4-Dec-2029
Inst. 30 113,333 2.36% 6-Mar-2030
Year 8 9.44%
Inst. 31 113,333 2.36% 5-Jun-2030
Inst. 32 113,333 2.36% 5-Sep-2030
Inst. 33 113,333 2.36% 5-Dec-2030
Inst. 34 113,333 2.36% 6-Mar-2031
Year 9 9.44%
Inst. 35 113,333 2.36% 6-Jun-2031
Inst. 36 113,333 2.36% 5-Sep-2031
4,800,000 100% 100%

You might also like