You are on page 1of 7

Customer Name Phase III

Unit No.
Unit Size
Total PRICE 2,000,000
D.P 15% 300,000 3/7/2024
Installments TOTAL % Equal Installment Date
1st 1.38% 27,500 6/7/2024
2nd 1.38% 27,500 9/7/2024
3rd 1.38% 27,500 12/7/2024
4th 1.38% 27,500 3/7/2025
5th 1.38% 27,500 6/7/2025
6th 1.38% 27,500 9/7/2025
After 1.5 Year 15% 300,000 10/7/2025
7th 1.38% 27,500 12/7/2025
8th 1.38% 27,500 3/7/2026
9th 1.38% 27,500 6/7/2026
10th 1.38% 27,500 9/7/2026
11th 1.38% 27,500 12/7/2026
12th 1.38% 27,500 3/7/2027
After 3Years 15% 300,000 4/7/2027
13th 1.38% 27,500 6/7/2027
14th 1.38% 27,500 9/7/2027
15th 1.38% 27,500 12/7/2027
16th 1.38% 27,500 3/7/2028
17th 1.38% 27,500 6/7/2028
18th 1.38% 27,500 9/7/2028
19th 1.38% 27,500 12/7/2028
20th 1.38% 27,500 3/7/2029
21st 1.38% 27,500 6/7/2029
22nd 1.38% 27,500 9/7/2029
23rd 1.38% 27,500 12/7/2029
24th 1.38% 27,500 3/7/2030
25th 1.38% 27,500 6/7/2030
26th 1.38% 27,500 9/7/2030
27th 1.38% 27,500 12/7/2030
28th 1.38% 27,500 3/7/2031
29th 1.38% 27,500 6/7/2031
30th 1.38% 27,500 9/7/2031
31st 1.38% 27,500 12/7/2031
32nd 1.38% 27,500 3/7/2032
33rd 1.38% 27,500 6/7/2032
34th 1.38% 27,500 9/7/2032
35th 1.38% 27,500 12/7/2032
36th 1.38% 27,500 3/7/2033
37th 1.38% 27,500 6/7/2033
38th 1.38% 27,500 9/7/2033
39th 1.38% 27,500 12/7/2033
40th 1.38% 27,500 3/7/2034
1000 Per Metre Maintenance 0 3/1/2023
Customer Name Phase III
Unit No.
Unit Size
Total PRICE 2,350,000
D.P 10% 235,000 3/7/2024
Installments TOTAL % Equal Installment Date
1st 2.19% 51,406 6/7/2024
2nd 2.19% 51,406 9/7/2024
3rd 2.19% 51,406 12/7/2024
4th 2.19% 51,406 3/7/2025
After 1 Year 10% 235,000 4/7/2025
5th 2.19% 51,406 6/7/2025
6th 2.19% 51,406 9/7/2025
7th 2.19% 51,406 12/7/2025
8th 2.19% 51,406 3/7/2026
9th 2.19% 51,406 6/7/2026
10th 2.19% 51,406 9/7/2026
11th 2.19% 51,406 12/7/2026
12th 2.19% 51,406 3/7/2027
After 3Years 10% 235,000 4/7/2027
13th 2.19% 51,406 6/7/2027
14th 2.19% 51,406 9/7/2027
15th 2.19% 51,406 12/7/2027
16th 2.19% 51,406 3/7/2028
17th 2.19% 51,406 6/7/2028
18th 2.19% 51,406 9/7/2028
19th 2.19% 51,406 12/7/2028
20th 2.19% 51,406 3/7/2029
21st 2.19% 51,406 6/7/2029
22nd 2.19% 51,406 9/7/2029
23rd 2.19% 51,406 12/7/2029
24th 2.19% 51,406 3/7/2030
25th 2.19% 51,406 6/7/2030
26th 2.19% 51,406 9/7/2030
27th 2.19% 51,406 12/7/2030
28th 2.19% 51,406 3/7/2031
29th 2.19% 51,406 6/7/2031
30th 2.19% 51,406 9/7/2031
31st 2.19% 51,406 12/7/2031
32nd 2.19% 51,406 3/7/2032
1000 Per Metre Maintenance 0 3/1/2023
Customer Name Phase III DIS 15%
Unit No. 300000
Unit Size
BEFOR DIS PRICE 2,000,000
AFTER DIS PRICE 1,700,000
D.P 10% 200,000 3/7/2024
Installments TOTAL % Equal Installment Date
1st 5.00% 55,000 6/7/2024
2nd 5.00% 55,000 9/7/2024
3rd 5.00% 55,000 12/7/2024
4th 5.00% 55,000 3/7/2025
After 1 Year 10% 200,000 4/7/2025
5th 5.00% 55,000 6/7/2025
6th 5.00% 55,000 9/7/2025
7th 5.00% 55,000 12/7/2025
8th 5.00% 55,000 3/7/2026
9th 5.00% 55,000 6/7/2026
10th 5.00% 55,000 9/7/2026
11th 5.00% 55,000 12/7/2026
12th 5.00% 55,000 3/7/2027
After 3 Year 10% 200,000 4/7/2027
13th 5.00% 55,000 6/7/2027
14th 5.00% 55,000 9/7/2027
15th 5.00% 55,000 12/7/2027
16th 5.00% 55,000 3/7/2028
17th 5.00% 55,000 6/7/2028
18th 5.00% 55,000 9/7/2028
19th 5.00% 55,000 12/7/2028
20th 5.00% 55,000 3/7/2029
1000 Per Metre Maintenance 0 3/1/2023
Customer Name Phase II DIS 10%
Unit No. 200000
Unit Size
BEFOR DIS PRICE 2,000,000
AFTER DIS PRICE 1,800,000
D.P 25% 500,000 3/7/2024
Installments TOTAL % Equal Installment Date
1st 6.25% 81,250 6/7/2024
2nd 6.25% 81,250 9/7/2024
3rd 6.25% 81,250 12/7/2024
4th 6.25% 81,250 3/7/2025
5th 6.25% 81,250 6/7/2025
6th 6.25% 81,250 9/7/2025
7th 6.25% 81,250 12/7/2025
8th 6.25% 81,250 3/7/2026
9th 6.25% 81,250 6/7/2026
10th 6.25% 81,250 9/7/2026
11th 6.25% 81,250 12/7/2026
12th 6.25% 81,250 3/7/2027
13th 6.25% 81,250 6/7/2027
14th 6.25% 81,250 9/7/2027
15th 6.25% 81,250 12/7/2027
16th 6.25% 81,250 3/7/2028
1000 Per Metre Maintenance 0 3/1/2021
Customer Name Phase II DIS 15%
Unit No. 300000
Unit Size
BEFOR DIS PRICE 2,000,000
AFTER DIS PRICE 1,700,000
D.P 30% 600,000 3/7/2024
Installments TOTAL % Equal Installment Date
1st 8.33% 91,667 6/7/2024
2nd 8.33% 91,667 9/7/2024
3rd 8.33% 91,667 12/7/2024
4th 8.33% 91,667 3/7/2025
5th 8.33% 91,667 6/7/2025
6th 8.33% 91,667 9/7/2025
7th 8.33% 91,667 12/7/2025
8th 8.33% 91,667 3/7/2026
9th 8.33% 91,667 6/7/2026
10th 8.33% 91,667 9/7/2026
11th 8.33% 91,667 12/7/2026
12th 8.33% 91,667 3/7/2027
1000 Per Metre Maintenance 0 3/1/2021
Customer Name Phase I
Unit No.
Unit Size
BEFOR DIS PRICE 2,000,000
D.P 50% 1,000,000 3/7/2024
Installments TOTAL % Equal Installment Date
1st 6.25% 125,000 6/7/2024
2nd 6.25% 125,000 9/7/2024
3rd 6.25% 125,000 12/7/2024
4th 6.25% 125,000 3/7/2025
5th 6.25% 125,000 6/7/2025
6th 6.25% 125,000 9/7/2025
7th 6.25% 125,000 12/7/2025
8th 6.25% 125,000 3/7/2026
Maintenance 0 3/7/2024

You might also like