€400,000
Purchase Price
€14,782
Interest Payments
€0
Commitment Fees
€414,782
Total Cost
| Rate | Construction Phase | Month | Date | % | Amount | Cumulative Payments | Interest/Month | Commitment Fees/Month | Total Payments/Month |
|---|---|---|---|---|---|---|---|---|---|
| 1 | Earthworks begun | 0 | 01/2025 | 30% | €120,000 | €120,000 | €380 | free of charge | €380 |
| 2 | Shell construction completed | 6 | 07/2025 | 35% | €140,000 | €260,000 | €823 | free of charge | €823 |
| 3 | Roof and windows | 9 | 10/2025 | 15% | €60,000 | €320,000 | €1,013 | free of charge | €1,013 |
| 4 | Raw installations | 12 | 01/2026 | 8% | €32,000 | €352,000 | €1,115 | free of charge | €1,115 |
| 5 | Interior construction | 15 | 04/2026 | 7% | €28,000 | €380,000 | €1,203 | free of charge | €1,203 |
| 6 | Ready for occupancy + facade | 17 | 06/2026 | 3% | €12,000 | €392,000 | €1,241 | free of charge | €1,241 |
| 7 | Complete handover | 18 | 07/2026 | 2% | €8,000 | €400,000 | €1,267 | free of charge | €1,267 |
| Total | €400,000 | €400,000 | €14,782 | €0 | €14,782 | ||||