Professional Documents
Culture Documents
Cost by IP Units For T2 T4 - Mar'23-New FFC+New Certified-1-From Sayar
Cost by IP Units For T2 T4 - Mar'23-New FFC+New Certified-1-From Sayar
T3 29,230,145,952.49 $ 26,674,700.91 55,904,846,864.60 $ 7,724,612.84 7,960,410,200.20 15,685,023,041.61 $ 10,508,784.24 8,018,339,838.25 18,527,124,077.31 $ 7,407,288.58 6,635,762,136.82 14,043,050,720.89 16,165,916.67 21,211,806,114.25 37,377,722,787.29
T4 11,416,075,813.65 $ 14,360,630.77 25,776,706,586.91 $ 13,224,612.84 7,960,410,200.20 21,185,023,041.61 $ 10,508,784.24 8,018,339,838.25 18,527,124,077.31 $ 7,407,288.58 6,635,762,136.82 14,043,050,720.89 3,851,846.53 3,397,735,975.40 7,249,582,509.60
Effect of Currency
Exchange Rate 15,092,135,151.70
Total 55,867,656,184.34 $ 60,182,839.38 131,142,630,719.11 $ 39,128,885.20 29,614,796,512.15 68,743,681,716.84 $ 35,029,280.80 26,727,799,460.83 61,757,080,257.72 $ 24,690,961.95 22,119,207,122.75 46,810,169,069.63 25,153,558.59 29,139,856,723.52 54,293,415,309.69
EXCHANGE RATE 1000 EXCHANGE RATE 1000 EXCHANGE RATE 1000 EXCHANGE RATE 1000 EXCHANGE RATE 1000
Contract Cost
(MMK)
On-Shore
I BUILDING WORKS
A Phase 1 22,931,223,783.75
1 Substructure 2,898,710,500.00
Excavation 413,579,000.00
Piling 2,485,131,500.00
2 Superstructure 10,572,036,010.00
Frame - Parking 877,741,350.00
Upper Floors - Towers Reinforced Structure 7,400,562,500.00
Roof 1,146,500.00
Windows and External Doors 1,745,886,570.00
Curtain Wall / Façade 546,699,090.00
Internal walls and partitions -
Internal Doors & Ironmongery -
3 Internal Finishes 1,720,328,940.00
Wall Finishes 1,036,116,510.00
Floor Finishes 241,782,840.00
Ceiling Finishes 442,429,590.00
4 Fittings, Furnishings and Equipment -
Fittings and Fixtures -
Carpentry works -
Builder's Works and Sundries -
5 Services 986,640,713.63
Space Heating and Air Conditioning 30,274,110.00
Sanitary Installations 379,257,453.63
Electrical Installations 574,701,150.00
Fire and Lightning Protection 2,408,000.00
Lifts, Escalators and Conveyors -
6 External Works 727,351,500.00
Roads, Paths, Pavings and Surfacings 305,210,500.00
External Drainage 335,395,500.00
Minor Building Works and Ancillary Buildings 86,745,500.00
7 Main Contractor's Preliminaries 5,740,285,120.11
Cranes and Hoists 575,203,500.00
Main Contractor's Design Fees 323,064,500.00
Temporary Services 1,814,946,500.00
Management and Staff 927,565,278.11
Insurance, Bonds, Guarantees and Warranties -
Fees and Charges - Contractor's Consultant 123,750,000.00
Main Contractor's Risk Contingency 1,975,755,342.00
8 PROVISIONAL SUM 285,871,000.00
Ironmongery -
Signage -
BMU hooks -
Soft Landscaping, Planting and Irrigation Systems 102,500,000.00
External lighting and skylight -
Sanitary wares, fittings and accessories -
Ground floor lobbies finishes -
Wardrobes -
Kitchen appliances -
Attendance and Profit (13%) 13,325,000.00
Authority Fee, Occupancy Permit etc… 170,046,000.00
B additional for T3 Fiot out
Building ID Fit Out
FF&E
OS&E
C Taxes 2,119,579,441.75
Commercial Tax - BYMA (Onshore Contract) 1,306,999,441.75
Tax / Import Duty Savings / Recovered Cost - BYMA 812,580,000.00
D Risk -
Interest Fees (3%) to deferred payment
E Central Gas Installation (Tokai) -
Central Gas Installation (Tokai)
Sub-total Building Works (A+B+C+D) 25,050,803,225.50
B Phase 2 3,208,765,051.25
Phase 2 3,208,765,051.25
Contract Cost VO exclude SA-5 VO exclude SA-5 SA-5
(USD) (MMK) (USD) (MMK)
Off-Shore On-Shore Off-Shore On-Shore
- 620,908,892.47 - -
38,176,027.47
582,732,865.00
- 99,468,000.00 291,000 -
99,468,000.00 291,000.00
618,178.00 - - -
618,178.00
42,874,115.06 1,483,897,441.85 1,221,643.75 -
1,319,882.00 - - 13,716.00 -
694,882.00
625,000.00 - 14,550.00
-
- 834.00
-
47,224.00 - - -
47,224.00
-
- - - -
- - - -
- -
1,367,106.00 - - 13,716.00 -
44,241,221.06 1,483,897,441.85 1,207,927.75 -
1,000.00 1.00 1,000.00 1.00
44,241,221,058.89 1,483,897,441.85 1,207,927,745.81 -
76,992,263,896.38 2,691,825,187.66 - 5,500,00
5,726,838.05 - - -
5,726,838.05
SA-5 Forecast Forecast
(USD) (MMK) (USD)
Off-Shore On-Shore Off-Shore
- 933,822 - 200,000
- 200,000.00
- 560,483.27
- 373,338
- 1,083,840.05 358,070,313.15 2,357,273.36
- 252,769.52 358,070,313.15 2,714,126.73
- 641,227.65 - - 250,817.06
- 189,842.88 - - 106,036.31
- 951,121.85 - - 176,275.56
- - 11,742.95
- 951,121.85 - - 154,585.35
- - 9,947.26
- 2,531,216.57 - -
- 703,271.54
- 492,091.43
- 1,127,314.04
- 106,832.83
- 101,706.73
- - -
- - -
- 273,900,000.00 38,622.64
-
- - 24,684.00
-
- 18,891.16
- -
- -
- 44,415.48
-
-
273,900,000.00 -
17,814,070,138.85 17,814,070.14
13,954,477,858.85 13,954,477.86
1,322,002,280.00 1,322,002.28
2,537,590,000.00 2,537,590.00
- 455,357,364.00 -
455,357,364.00
- - -
- - -
- 292,359,816.00 -
292,359,816.00
- - -
- 2,142,000,000.00 -
2,142,000,000.00
- 296,958,273.00 -
296,958,273.00
- 2,731,318,089.00 -
- 5,500,000.00 21,632,715,904.99 20,233,690.58
1,000.00 1.00 1,000.00
- 5,500,000,000.00 21,632,715,904.99 20,233,690,578.37
5,500,000,000.00 41,866,406,483.36
- - -
Total cost (FFC) Paid Amount
3,208,765,051.25 5,726,838 - -
3,208,765,051.25 5,726,838.05 - -
Budget Approved VO Forecast Total cost (FFC) Paid Amount Certified Amount Balance to Certified
Contract Cost Contract 30% 30% 30% 30% 30% 30% Total Cost for T-3 Total Cost for T-3 30% 30% 30% 30% 30% 30%
(MMK) (USD) Cost to T3 Cost to T3 Cost to T3 Cost to T3 Cost to T3 Cost to T3 (MMK) (USD) Cost to T3 Cost to T3 Cost to T3 Cost to T3 Cost to T3 Cost to T3
On-Shore Off-Shore (Exclude SA-5) (Exclude SA-5) (Exclude SA-5) (Exclude SA-5) (Exclude SA-5) (Exclude SA-5) On-Shore Off-Shore (Exclude SA-5) (Exclude SA-5) (Exclude SA-5) (Exclude SA-5) (Exclude SA-5) (Exclude SA-5)
(MMK) (USD) (MMK) (USD) (MMK) (USD) (MMK) (USD) (MMK) (USD) (MMK) (USD)
A Phase 1 22,931,223,783.75 42,255,937.06 6,879,367,135.12 12,676,781.12 229,056,164.82 - 5,220,806.88 189,591,093.94 725,886.13 7,298,014,393.88 8,181,860 5,268,676,484.62 6,981,567.88 6,180,548,869.72 9,974,908.63 1,120,591,438.06 - 2,235,110.63
1 Substructure 2,898,710,500.00 3,491,662.00 869,613,150.00 1,047,498.60 - - - - 869,613,150.00 1,047,498.60 869,613,150.00 1,047,498.60 869,613,150.00 1,047,498.60 - -
Excavation 413,579,000.00 - 124,073,700.00 - - - - - 124,073,700.00 - 124,073,700.00 - 124,073,700.00 - - -
Piling 2,485,131,500.00 3,491,662.00 745,539,450.00 1,047,498.60 - - - - 745,539,450.00 1,047,498.60 745,539,450.00 1,047,498.60 745,539,450.00 1,047,498.60 - -
2 Superstructure 10,572,036,010.00 11,760,396.72 3,171,610,803.00 3,528,119.02 - - 888,436.94 - 60,000.00 3,171,610,803.00 2,699,682 3,079,314,456.30 3,353,357.12 3,171,610,803.00 3,353,357.15 - - 653,675.07
Frame - Parking 877,741,350.00 510,829.00 263,322,405.00 153,248.70 - - - - 263,322,405.00 153,248.70 263,322,405.00 153,248.70 263,322,405.00 153,248.70 - -
Upper Floors - Towers Reinforced Structure 7,400,562,500.00 6,594,714.50 2,220,168,750.00 1,978,414.35 - 45,384.59 - 60,000.00 2,220,168,750.00 2,083,798.94 2,220,168,750.00 2,083,798.94 2,220,168,750.00 2,083,798.94 - -
Roof 1,146,500.00 188,542.50 343,950.00 56,562.75 - - - - 343,950.00 56,562.75 343,950.00 56,562.75 343,950.00 56,562.75 - -
Windows and External Doors 1,745,886,570.00 821,357.55 523,765,971.00 246,407.27 - - - - 523,765,971.00 246,407.27 523,765,971.00 246,407.27 523,765,971.00 246,407.27 - -
Curtain Wall / Façade 546,699,090.00 600,157.80 164,009,727.00 180,047.34 - - - - 164,009,727.00 180,047.34 71,713,380.30 180,047.34 164,009,727.00 180,047.34 - -
Internal walls and partitions - 1,481,441.37 - 444,432.41 - (560,483.27) - - - - 116,050.86 - 276,287.40 - 276,287.43 - (392,338.29)
Internal Doors & Ironmongery - 1,563,354.00 - 469,006.20 - (373,338.26) - - - 95,668 - 357,004.72 - 357,004.72 - (261,336.78)
3 Internal Finishes 1,720,328,940.00 4,538,580.27 516,098,682.00 1,361,574.08 35,367,016.05 - 1,016,259.82 107,421,093.94 707,182.01 658,886,792.00 1,052,496.27 22,592,996.87 177,426.56 936,942,038.10 1,445,207.81 - 278,055,246.10 - 392,711.54
Wall Finishes 1,036,116,510.00 1,058,472.36 310,834,953.00 317,541.71 35,367,016.05 (215,887.20) 107,421,093.94 814,238.02 453,623,063.00 915,892.53 - 117,426.56 720,942,038.10 1,092,831.19 (267,318,975.10) (176,938.66)
Floor Finishes 241,782,840.00 2,685,140.82 72,534,852.00 805,542.25 - (610,529.74) - (75,245.12) 72,534,852.00 119,767.39 - 30,000.00 156,000,000.00 322,376.61 (83,465,148.00) (202,609.22)
Ceiling Finishes 442,429,590.00 794,967.09 132,728,877.00 238,490.13 - (189,842.88) - (31,810.89) 132,728,877.00 16,836.35 22,592,996.87 30,000.00 60,000,000.00 30,000.00 72,728,877.00 (13,163.65)
4 Fittings, Furnishings and Equipment - 2,057,057.46 - 617,117.24 3,125,913.90 - 941,196.94 - - 52,882.67 3,125,913.90 - 376,962.37 - 63,868.36 - 65,100.00 3,125,913.90 - 442,062.37
Fittings and Fixtures - 137,034.96 - 41,110.49 - - - (3,522.88) - 37,587.60 - 4,268.13 - 4,500.00 - 33,087.60
Carpentry works - 1,803,942.42 - 541,182.73 3,125,913.90 (941,196.94) - (46,375.61) 3,125,913.90 - 446,389.82 - 56,186.10 - 57,000.00 3,125,913.90 (503,389.82)
Builder's Works and Sundries - 116,080.08 - 34,824.02 - - - (2,984.18) - 31,839.85 - 3,414.13 - 3,600.00 - 28,239.85
5 Services 986,640,713.63 10,346,976.90 295,992,214.09 3,104,093.07 106,260,570.58 - 2,481,212.28 - - 402,252,784.67 622,880.79 271,862,679.00 975,166.17 264,974,539.71 1,750,197.28 137,278,244.96 - 1,127,316.49
Space Heating and Air Conditioning 30,274,110.00 2,944,949.61 9,082,233.00 883,484.88 42,082,216.22 (647,657.06) - - 51,164,449.22 235,827.82 181,761,445.80 300,000.00 61,268,401.66 300,000.00 (10,103,952.44) (64,172.18)
Sanitary Installations 379,257,453.63 1,600,637.50 113,777,236.09 480,191.25 (1,174,043.10) (575,665.77) - - 112,603,192.99 - 95,474.52 42,082,268.40 248,989.50 88,532,990.53 248,989.48 24,070,202.46 (344,464.00)
Electrical Installations 574,701,150.00 4,162,371.63 172,410,345.00 1,248,711.49 63,088,760.96 (1,052,580.03) - - 235,499,105.96 196,131.46 38,118,549.60 256,311.30 114,814,611.11 831,564.51 120,684,494.85 (635,433.05)
Fire and Lightning Protection 2,408,000.00 343,176.50 722,400.00 102,952.95 2,263,636.50 (103,602.69) - - 2,986,036.50 - 649.74 9,900,415.20 926.58 358,536.41 51,096.87 2,627,500.09 (51,746.62)
Lifts, Escalators and Conveyors - 1,295,841.66 - 388,752.50 - (101,706.73) - - - 287,045.77 - 168,938.79 - 318,546.42 - (31,500.64)
6 External Works 727,351,500.00 317,681.50 218,205,450.00 95,304.45 22,028,299.56 8,238.97 - - 240,233,749.56 103,543.42 45,846,695.10 3,644.48 75,583,114.07 35,151.42 164,650,635.50 68,392.00
Roads, Paths, Pavings and Surfacings 305,210,500.00 316,354.50 91,563,150.00 94,906.35 - - - - 91,563,150.00 94,906.35 15,000,000.00 3,523.88 33,796,760.50 35,030.76 57,766,389.50 59,875.59
External Drainage 335,395,500.00 - 100,618,650.00 - 746,825.20 3,255.69 - - 101,365,475.20 3,255.69 28,342,556.70 - 33,898,865.49 - 67,466,609.71 3,255.69
Minor Building Works and Ancillary Buildings 86,745,500.00 1,327.00 26,023,650.00 398.10 21,281,474.36 4,983.28 - - 47,305,124.36 5,381.38 2,504,138.40 120.60 7,887,488.08 120.66 39,417,636.28 5,260.72
7 Main Contractor's Preliminaries 5,740,285,120.11 7,828,797.21 1,722,085,536.03 2,348,639.16 33,509,516.82 165,387.24 - - 1,755,595,052.85 2,514,026.41 941,637,295.25 1,360,606.61 815,343,218.87 2,278,396.37 940,251,833.98 235,630.04
Cranes and Hoists 575,203,500.00 1,062,621.00 172,561,050.00 318,786.30 - - - - 172,561,050.00 318,786.30 66,611,989.91 123,707.98 172,561,050.00 318,786.30 - -
Main Contractor's Design Fees 323,064,500.00 277,735.50 96,919,350.00 83,320.65 12,196,109.42 30,387.24 - - 109,115,459.42 113,707.89 74,599,430.67 77,644.31 109,115,459.42 113,707.89 - -
Temporary Services 1,814,946,500.00 1,247,544.00 544,483,950.00 374,263.20 - - - - 544,483,950.00 374,263.20 374,541,682.49 260,274.73 95,752,351.66 374,263.20 448,731,598.34 -
Management and Staff 927,565,278.11 2,791,358.71 278,269,583.43 837,407.61 2,101,312.90 105,000.00 - - 280,370,896.34 942,407.61 159,481,268.76 478,443.81 271,288,365.04 816,398.76 9,082,531.30 126,008.86
Insurance, Bonds, Guarantees and Warranties - 529,300.00 - 158,790.00 - - - - - 158,790.00 - 60,773.09 - 138,752.05 - 20,037.95
Fees and Charges - Contractor's Consultant 123,750,000.00 696,375.00 37,125,000.00 208,912.50 19,212,094.50 30,000.00 - - 56,337,094.50 238,912.50 15,504,332.85 205,986.14 18,518,960.03 238,912.50 37,818,134.47 -
Main Contractor's Risk Contingency 1,975,755,342.00 1,223,863.00 592,726,602.60 367,158.90 - - - - 592,726,602.60 367,158.90 250,898,590.57 153,776.56 148,107,032.72 277,575.67 444,619,569.88 89,583.23
8 PROVISIONAL SUM 285,871,000.00 1,914,785.00 85,761,300.00 574,435.50 28,764,847.90 - 67,327.11 82,170,000.00 11,586.79 196,696,147.90 518,695.18 37,809,212.10 - 46,482,005.98 - 150,214,141.92 518,695.18
Ironmongery - 300,000.00 - 90,000.00 - (30,365.22) - - - 59,634.78 - - - - - 59,634.78
Signage - 50,000.00 - 15,000.00 - (2,377.80) - (7,405.20) - 5,217.00 - - - - - 5,217.00
BMU hooks - 50,000.00 - 15,000.00 - - - - - 15,000.00 - - - - - 15,000.00
Soft Landscaping, Planting and Irrigation Systems 102,500,000.00 - 30,750,000.00 - - 9,127.50 - 5,667.35 30,750,000.00 14,794.85 - - - - 30,750,000.00 14,794.85
External lighting and skylight - 50,000.00 - 15,000.00 - (41,442.58) - - - - 26,442.58 - - - - - (26,442.58)
Sanitary wares, fittings and accessories - 512,500.00 - 153,750.00 - - - - - 153,750.00 - - - - - 153,750.00
Ground floor lobbies finishes - 160,000.00 - 48,000.00 - 4,081.22 - 13,324.64 - 65,405.87 - - - - - 65,405.87
Wardrobes - 367,500.00 - 110,250.00 - (6,610.50) - - - 103,639.50 - - - - - 103,639.50
Kitchen appliances - 204,500.00 - 61,350.00 - - - - - 61,350.00 - - - - - 61,350.00
Attendance and Profit (13%) 13,325,000.00 220,285.00 3,997,500.00 66,085.50 - - - - 3,997,500.00 66,085.50 - - - - 3,997,500.00 66,085.50
Authority Fee, Occupancy Permit etc… 170,046,000.00 - 51,013,800.00 - 28,764,847.90 260.27 82,170,000.00 - 161,948,647.90 260.27 37,809,212.10 - 46,482,005.98 - 115,466,641.92 260.27
C ADDITIONAL COST FOR Fit out - - - - - - 17,814,070,138.85 17,814,070.14 17,814,070,138.85 17,814,070 - - - - 17,814,070,138.85 17,814,070.14
Building ID Fit Out - - 13,954,477,858.85 13,954,477.86 13,954,477,858.85 13,954,477.86 - - 13,954,477,858.85 13,954,477.86
FF&E - - 1,322,002,280.00 1,322,002.28 1,322,002,280.00 1,322,002.28 - - 1,322,002,280.00 1,322,002.28
OS&E - - 2,537,590,000.00 2,537,590.00 2,537,590,000.00 2,537,590.00 - - 2,537,590,000.00 2,537,590.00
D Taxes 2,119,579,441.75 - 635,873,832.53 - 186,272,667.74 - 136,607,209.20 - 958,753,709.47 - 324,715,151.10 - 553,756,099.50 - 404,997,609.97 -
D Commercial Tax - BYMA (Onshore Contract) 1,306,999,441.75 392,099,832.53 - 11,452,808.24 - - - 403,552,640.77 - 314,820,000.00 - 363,318,862.50 - 40,233,778.27 -
Tax / Import Duty Savings / Recovered Cost - BYMA 812,580,000.00 243,774,000.00 - 174,819,859.50 - 136,607,209.20 - 555,201,068.70 - 9,895,151.10 - 190,437,237.00 - 364,763,831.70 -
E Risk - - - - 29,840,400.00 87,300.00 - - 29,840,400.00 87,300 - - 29,840,400.00 87,300.00 - -
Interest Fees (3%) to deferred payment - - 29,840,400.00 87,300.00 - - 29,840,400.00 87,300.00 - - 29,840,400.00 87,300.00 - -
F Central Gas Installation (Tokai) - 618,178.00 - 185,453.40 - - - - - 185,453.40 - 44,235.90 - 54,976.01 - 130,477.39
Central Gas Installation (Tokai) 618,178.00 - 185,453.40 - - - - - 185,453.40 - 44,235.90 - 54,976.01 - 130,477.39
Sub-total Building Works (A+B+C+D) 25,050,803,225.50 42,874,115.06 7,515,240,967.65 12,862,234.52 445,169,232.56 - 5,133,506.88 18,140,268,441.99 18,539,956.27 26,100,678,642.19 26,268,683.91 5,593,391,635.72 7,025,803.78 6,764,145,369.22 10,117,184.64 19,339,659,186.87 15,709,436.90
Additional -
Charges to P&L
Transfer to IP units
PUD-Trunk infra 361,958,118.93
PUD-BYMA Construction 60,800,963,870.25 -
PUD-Design Fee - -
PUD-Quantity Surveyor fee - -
PUD-PM Fee - 36,883,947.85
PUD-Add design - -
PUD-Contigency - -
PUD-Sale commission and CMF C2 - -
PUD-Sale commission and CMF C4 - -
PUD-Central Gas System - -
PUD-Others (EIA,Legal fees ) - -
PUD-Commercial tax & Import/custom duties - -
PUD-Lobby
PUD-Facilities Expenses 1,973,058,755.86 66,758,478.65
PUD-Land cost - -
PUD-Land cost 15,345,739,217.57 -
PUD-Intereset Expenses-Zone C - -
Adjustment
PUD-Trunk infra
PUD-BYMA Construction
PUD-Design Fee
PUD-Quantity Surveyor fee
PUD-PM Fee
PUD-Add design
PUD-Contigency
PUD-Sale commission and CMF C2
PUD-Sale commission and CMF C4
PUD-Central Gas System
PUD-Others (EIA,Legal fees )
PUD-Commercial tax & Import/custom duties
PUD-Lobby
PUD-Facilities Expenses
PUD-Land cost
PUD-Land cost
PUD-Intereset Expenses-Zone C
Balance PUD
- - - 78,000.00 -
- 1,848,062,387.50 - - -
- - - - -
- - - - -
25,324,051.19 26,233,585.04 9,657,372.86 17,309,678.92 19,616,362.36
- - - - -
- - - - -
- - - - -
- - - - -
10,860,400.00 - - - -
- - - - -
- - - - -
15,680,109.00 -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - 31,953.62 -
- 423,664,699.31 - - -
- - - - -
- - - - -
7,183,214.51 7,441,205.49 2,739,331.88 4,909,922.82 -
- - - - -
- - - - -
- - - - -
- - - - -
4,330,166.46 - - - -
- - - - -
- - - - -
6,344,680.23 -
- - - - -
- - - - -
- - - - -
- - - - -
437,203.49 - - - -
- 49,956.00 - - -
- - - - -
- - - - -
13,621,225.98 10,158,141.87 11,095,074.56 - -
- - - - -
- - - - -
- - - - -
- - - - -
- - 37,156,330.00 - -
- - - - -
- - - - -
23,368,202.00 - 1,901,639.00 - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
124,013.59 - 66,720,755.18 - -
- 20,465.06 (55,550,112.53) - -
- - 8,981,484.95 - -
- - 15,885,059.80 - -
- - 46,806,584.84 - -
- - 3,210,605.47 - -
- - 23,580,807.98 - -
- - - - -
- - - - -
- - 27,271,803.72 - -
- - 221,986.60 - -
- - 14,967,458.33 - -
9,573,058.63 - 869,580.84 - -
- - - - -
- - - - -
- - 29,667,517.00 - -
- - - - -
(2,114,835.61) - -
(618,869.97) - -
(1,066,333.84) - -
- - -
- - -
- - -
(331,354,225.91) - -
- - -
- - -
- - -
(4,286,733.36) - -
- - -
- - -
- - -
- - -
- - -
- - -
(339,440,998.69) - -
- -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - 570,835,794.96 - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - 18,356,285.92 - -
- - 119,714,391.30 - -
- - - - -
- - - - -
- - 708,906,472.18 - -
- - - - -
- - (570,835,794.96) - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - (18,356,285.92) - -
- - (119,714,391.30) - -
- - - - -
- - - - -
- - (708,906,472.18) - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - (708,906,472.18) - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
7,480,573.00 - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
7,480,573.00 - - - -
- - - - -
277,208,389.88 - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
69,826,726.04 - - - -
- - - - -
- - - - -
347,035,115.92 - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
1,904,762.00 - 520,000.00 3,010,124.00 3,333,333.00
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- 104,713,200.53 - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- 4,943,430.00 - - -
- 26,551,212.00 - - -
- - - - -
- - - - -
- 136,207,842.53 - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
Total
139,745,077,054.34
Total claim up to
MMK
332,457,583.44 ###
8,825,995,134.50 ###
- ###
- ###
905,578,924.26 ###
- ###
(290,662,874.00) ###
- ###
- ###
310,453,028.61 ###
- 833.97
65,863,345.00 ###
49,718,169.00
2,440,569,910.45 ###
- ###
- ###
- ###
-
-
-
- 12,639,973,221.26 ###
diff
###
451,120,666.35
20,435,678,459.34 MMK
69,050,496.92 diff
119,383,870.28
478,711,460.42
26,924,624.44
86,853,161.56
- ###
- ###
122,337,899.06 ###
1,706,660.58
62,369,756.23
16,787,319.70
1,896,972,046.58
713,699,888.24
5,367,616,113.61 Tokai
-
- Finance
- QS Cerifited
(1,491,727.58) 5% CT
- 29,847,720,695.71 ###
###
###
594,440,874.86
64,745,030,554.84 ###
50,972,800.03 ###
89,927,887.10 ###
899,340,499.56 ###
18,426,508.05
(75,431,772.85)
-
-
310,304,584.97
1,259,846.97
114,453,293.31
22,634,000.47
2,784,556,422.11
(119,714,391.30)
15,264,116,018.24
-
-
- 84,700,317,126.37
(2,114,835.61)
(618,869.97)
(1,066,333.84)
-
-
-
(331,354,225.91)
-
-
-
(4,286,733.36)
-
-
-
-
-
-
Err:522
2,486,404,858.02 2,486,404,858.09
3,137,714,753.74 3,137,714,753.83
820,884,641.28 820,884,641.28
618,264,405.89 618,264,405.89
1,726,853,257.88 1,726,853,257.89
127,038,488.04 127,038,488.03
580,914,640.68 580,914,640.07
- ###
- ###
382,523,933.58 382,523,933.57
4,380,679.93 4,380,679.93
568,792,677.51 568,792,677.51
10,296,848.83 10,296,848.83
4,878,885,855.29 4,878,885,854.48
- 593,985,496.94 22,153,124,686.55
22,747,110,183.50 ###
-
- 66,226,468.27 (66,226,468.27)
- 24,018,809.01 (49,586,722.84)
- 25,567,913.83
- - 37,380,266,536.13 37,380,266,534.84
37,380,266,536.13 37,380,266,534.84
(0.00) -
89,246,390,325.46
43,378,842,315.36
7,119,844,413.52
139,745,077,054.34 -
10,199,403,310.81
-
2,440,569,910.45
12,639,973,221.26 -
99,445,793,636.26
43,378,842,315.36
9,560,414,323.97
152,385,050,275.60 -
21,896,492,288.69
6,081,316,001.85
1,987,217,323.86
29,965,025,614.40
66,771,359,077.32
15,144,401,626.94
2,784,556,422.11
84,700,317,126.37
Err:522
10,438,501,271.56
22,153,124,686.56
4,788,640,578.01
37,380,266,536.13
37,380,266,536.13
-
23,613.00 16,921.00 16,936.00
T1 T2 T3 T4 T5 T6 Total
Rooms 190 214 253 167 144 143 1,111.00
GFA ( Sq m) 26,041.93 26,039.23 18,948.97 18,755.65 18,829.96 18,948.97 127,564.71 Conso
Dec'18 PUD Balance up to Nov'18 13,511,305,984.75 1,672,342,451.32 - 2,102,954,464.91 10,275,059,267.55 10,323,488,663.54 37,885,150,832.08
Dec'18
Dec'18 Total Additional cost - 161,493,706.61 37,931,866.44 27,996,087.82 20,372,992.14 20,165,144.08 27,427,134.92 27,600,481.19 161,493,706.60
Dec'18
Dec'18 Total COGS Dec'18 - - (2,059,813.34) 20,372,992.14 105,795,096.32 - - 124,108,275.13 17,118,999.18 (19,178,812.51) 10,037,225.00 95,757,871.31 971,958.55 (93,393.74) 1,449,569.97 (252,299.11)
Dec'18
Dec'18 Balance PUD for Dec'18 13,549,237,851.19 1,702,398,352.48 - 2,017,324,512.68 10,302,486,402.47 10,351,089,144.73 37,922,536,263.55 141,895,657.30 250,189,775.21 1,310,312,919.97
Booked 2 1 1113 651 141,895,657.52 250,189,775.64 1,310,312,922.22
Unsold 11 10 5110 6,486 (0.22) (0.43)
TTL 13 11 6223 7137
Completion
Jan'19 PUD Balance total up to Dec'18
Jan'19 PUD Balance up to Dec'18 13,549,237,851.19 1,310,312,919.97 - 2,017,324,512.68 10,302,486,402.47 10,351,089,144.73 37,530,450,831.04
Jan'19
Jan'19 Additional - 233781
Jan'19 Jan'19 USD MMK 412
Jan'19 Total Additional cost - 162,782,426.29 24,322,393.97 (296,852,971.28) 30,670,752.65 (224,642,154.58) 17,586,626.85 17,697,778.68 (431,217,573.71)
Jan'19
Jan'19 Total COGS Jan'19 - (276,241,087.76) 30,670,752.65 (197,227,164.50) - - (442,797,499.61) (178,782,740.25) (97,458,347.51) (111,815,905.79) (85,411,258.71) (866,938.69) (452,691.60) (1,292,944.32) (1,222,926.57)
Jan'19 (193,429,632.22) (121,855,021.90) (120,535,125.11) (110,976,163.03)
Jan'19 Balance PUD for Jan'19
Jan'19 Balance PUD for Jan'19 13,573,560,245.16 1,289,701,036.44 - 1,989,909,522.60 10,320,073,029.32 10,368,786,923.41 37,542,030,756.94
Jan'19 Booked 2 1 1113 651
Jan'19 Unsold 7 11 3173 6486
Jan'19 TTL 9 12 4286 7137
Jan'19
Jan'19 PUD Balance total Jan'19 13,573,560,245.16 1,289,701,036.62 - 1,989,909,522.58 10,320,073,029.32 10,368,786,923.41 37,542,030,757.10
1,289,701,038.71 1,989,909,512.95 0.16
check (0.18) 0.02 37,542,030,757.10
Completion
Feb'19 PUD Balance total up to Jan'19
Feb'19 PUD Balance up to Jan'19 13,573,560,245.16 1,289,701,036.44 - 1,989,909,522.60 10,320,073,029.32 10,368,786,923.41 37,542,030,756.94 37,542,030,756.94 37,542,030,756.52
Feb'19
Feb'19 Additional -
Feb'19 Feb'19 USD MMK
Feb'19 Total Additional cost - 1,271,670,189.98 76,816,656.93 442,573,138.28 322,064,251.52 318,778,507.69 55,543,294.11 55,894,341.46 1,271,670,189.98
Feb'19
Feb'19 Total COGS Feb'19 - 497,717,248.64 322,064,251.52 376,350,026.87 - - 1,196,131,527.02 266,544,202.26 231,173,046.37 779,961.30 158,672,390.09 217,677,636.77 1,069,240.36 3,330,090.78 2,888,506.12
Feb'19 Cost Adjustment for Cancelled units
Feb'19 Total Cost Adjustment - 80,657,529.19 - (152,424,191.97) - - (71,766,662.78)
Feb'19 Balance PUD for Feb'19 Conso Dif
Feb'19 Balance PUD for Feb'19 13,650,376,902.09 1,153,899,396.89 - 2,084,762,195.40 10,375,616,323.43 10,424,681,264.87 37,689,336,082.68 37,689,336,082.65 0.03
Feb'19 Booked 2 1 1113 651
Feb'19 Unsold 6 11 2761 7241
Feb'19 TTL 8 12 3874 7892
Feb'19
Feb'19 PUD Balance total Feb'19 13,650,376,902.09 1,153,899,396.58 - 2,084,762,195.74 10,375,616,323.43 10,424,681,264.87 37,689,336,082.72 37,689,336,082.72
1,153,899,399.15 2,084,762,185.70 0.04
check (2.57) 10.04 37,689,336,082.23 Conso
0.30 (0.34) 0.49
Completion
Mar'19 PUD Balance up to Feb'19 13,650,376,902.09 1,153,899,396.89 - 2,084,762,195.40 10,375,616,323.43 10,424,681,264.87 37,689,336,082.68 37,689,336,082.68 -
Mar'19
Mar'19 Additional -
Mar'19 Mar'19 USD MMK
Mar'19 Total Additional cost 547,020.07 1,053,272,095.74 20,764,400.04 409,472,127.61 297,976,363.42 294,936,367.56 15,013,972.55 15,108,864.56 1,053,272,095.74
Mar'19
Mar'19 POC%
Mar'19 Feb'19 85.80% 42.26% 85.36% July'19 July'19 July'19 July'19 July'19
Mar'19 Mar'19 84.00% 79.00% 82.00% T2 T4 C4-501 C2-2103 C2-2104 C2-2105 C2-107
Mar'19 Dif T2 T4 -1.80% 36.74% -3.36% IP COGS IP COGS COGS COGS COGS COGS COGS
Mar'19 Sold (Sqf) 229,495.00 154,418.00 229,495.00 154,418.00 140797 88698 80790 73628 1126 1113 1113 1165 1583
Mar'19 Unsold (Sqf) 4,286.00 7,892.00
Mar'19 TTL (Sqf) 233,781.00 162,310.00
Mar'19 COGS for Mar'19
Mar'19 Total COGS Feb'19 - 526,279,485.85 297,976,363.42 182,642,735.39 - - 1,006,898,584.66 246,608,779.80 279,670,706.05 146,804,935.83 35,837,799.56 548,070.87 3,509,363.19
Mar'19 Cost Adjustment Sold to Unsold units cost (T2-707-A) 234,104,503.92 147,479,003.73 139,361,204.83 127,006,891.81
Mar'19 Total Cost Adjustment - 81,437,490.49 - - - - 81,437,490.49
Mar'19 Balance PUD for Mar'19
Mar'19 Balance PUD for Mar'19 13,671,141,302.13 1,118,529,529.14 - 2,197,055,827.56 10,390,630,295.98 10,439,790,129.43 37,817,147,084.25 37,817,147,083.82 0.44
Mar'19 Booked 0 0 0 0
Mar'19 Unsold 0 0 0 0
Mar'19 TTL 0 0 0 0
Mar'19
Mar'19 PUD Balance total Feb'19
Mar'19 PUD Balance total Feb'19 13,671,141,302.13 1,118,529,528.77 - 2,197,055,828.01 10,390,630,295.98 10,439,790,129.43 37,817,147,084.33 38,089,092,106.95
May'19 PUD Balance total May'19 13,756,104,357.20 1,117,058,134.24 - 2,165,129,303.09 10,452,063,950.41 10,501,612,059.74 37,991,967,804.69
0.54 (0.47)
(2.85) 9.07
47,069,191.60
June'19 PUD Balance total June'19 13,777,272,832.86 1,058,133,722.30 - 2,056,551,594.92 10,467,370,095.15 10,517,014,943.10 37,876,343,188.33
(2.60) 2.15 0.45
(3.00) 8.73
July'19 PUD Balance total July'19 13,799,255,039.09 1,377,080,407.06 - 2,257,209,571.85 10,483,264,618.48 10,533,009,923.75 38,449,819,560.24
0.21 (0.28) 0.07
(5.77) 10.64
Aug'19 PUD Balance total Aug'19 13,821,204,139.59 1,377,564,086.33 - 2,253,827,161.34 10,499,135,204.28 10,548,980,815.57 38,500,711,407.13
(0.08) 0.33 (0.25)
(5.46) 10.04
Sep'19 PUD Balance total Sep'19 13,843,504,718.84 1,223,513,696.95 - 1,979,250,348.12 10,515,259,931.41 10,565,207,454.96 38,126,736,150.29
0.12 0.01 (0.14)
(5.64) 10.39
Oct'19 PUD Balance total Oct'19 13,855,738,048.52 1,219,956,976.99 - 1,930,366,203.56 10,524,105,401.34 10,574,108,830.44 38,104,275,460.85
0.32 0.17 (0.49)
(5.89) 10.22
Nov'19 PUD Balance total Nov'19 13,880,737,665.29 1,216,265,943.18 - 1,929,732,462.37 10,542,181,703.04 10,592,299,378.84 38,161,217,152.71
(0.77) 0.11 0.66
Dec'19 PUD Balance total Dec'19 13,932,535,689.51 1,212,801,346.18 - 1,930,420,677.19 10,579,634,945.72 10,629,989,335.27 38,285,381,993.86
(0.02) 0.27 (0.25)
Jan'20 PUD Balance total Jan'20 13,932,535,689.51 1,220,823,762.18 - 1,943,777,446.02 10,579,634,945.72 10,629,989,335.27 38,306,761,178.70
- 0.28 - 0.24 (0.52)
Feb'20 PUD Balance total Feb'20 13,932,535,689.51 1,221,260,105.90 - 1,944,403,916.12 10,579,634,945.72 10,629,989,335.27 38,307,823,992.52
- (0.15) - 0.27 (0.12)
Mar'20 PUD Balance total Mar'20 13,932,535,689.51 1,236,517,603.50 - 1,969,857,003.19 10,579,634,945.72 10,629,989,335.27 38,348,534,577.19
- (0.18) - 0.29 (0.11)
Apr'20 PUD Balance total Apr'20 13,932,535,689.51 1,236,616,641.42 - 1,970,014,879.97 10,579,634,945.72 10,629,989,335.27 38,348,791,491.89
- 0.32 - 0.11 (0.44)
May'20 PUD Balance total May'20 13,932,535,689.51 1,237,018,692.20 - 1,970,676,450.52 10,579,634,945.72 10,629,989,335.27 38,349,855,113.21
- (0.31) - 0.20 0.11
June'20 PUD Balance total June'20 13,932,535,689.51 1,237,018,691.88 - 1,970,676,450.72 10,579,634,945.72 10,629,989,335.27 38,349,855,113.10
- - - - -
July'20 PUD Balance total July'20 13,932,535,689.51 1,237,316,501.38 - 1,971,332,770.86 10,579,634,945.72 10,629,989,335.27 38,350,809,242.73
- (0.12) - (0.12) 0.24
Aug'20 PUD Balance total Aug'20 13,932,535,689.51 1,237,317,128.29 - 1,971,334,158.54 10,579,634,945.72 10,629,989,335.27 38,350,811,257.32
- 0.03 - (0.01) (0.02)
Sep'20 PUD Balance total Sep'20 13,932,535,689.51 1,104,117,922.77 - 1,600,982,809.24 10,579,634,945.72 10,629,989,335.27 37,847,260,702.51
- 0.00 - 0.07 (0.07)
Oct'20 PUD Balance total Oct'20 13,932,535,689.51 1,104,117,922.77 - 1,600,982,809.31 10,579,634,945.72 10,629,989,335.27 37,847,260,702.58
- - - - -
Nov'20 PUD Balance total Nov'20 13,932,535,689.51 1,104,117,922.77 - 1,600,982,809.31 10,579,634,945.72 10,629,989,335.27 37,847,260,702.58
Dec'20 PUD Balance total Dec'20 13,932,535,689.51 1,104,117,922.77 - 1,600,982,809.31 10,579,634,945.72 10,629,989,335.27 37,847,260,702.58
Jan'21 PUD Balance total Jan'21 13,932,535,689.51 1,104,117,922.77 - 1,600,982,809.31 10,579,634,945.72 10,629,989,335.27 37,847,260,702.58
Feb'21 PUD Balance total Feb'21 13,932,535,689.51 1,104,117,922.77 - 1,600,982,809.31 10,579,634,945.72 10,629,989,335.27 37,847,260,702.58
Mar'21 PUD Balance total Mar'21 13,932,535,689.51 1,104,117,922.77 - 1,600,982,809.31 10,579,634,945.72 10,629,989,335.27 37,847,260,702.58
Apr'21 PUD Balance total Apr'21 13,932,535,689.51 1,104,117,922.77 - 1,600,982,809.31 10,579,634,945.72 10,629,989,335.27 37,847,260,702.58
May'21 PUD Balance total May'21 13,932,535,689.51 1,104,117,922.77 - 1,600,982,809.31 10,579,634,945.72 10,629,989,335.27 37,847,260,702.58
June'21 PUD Balance total June'21 13,932,535,689.51 1,104,117,922.77 - 1,600,982,809.31 10,579,634,945.72 10,629,989,335.27 37,847,260,702.58
July'21 PUD Balance total July'21 13,932,535,689.51 1,104,117,922.77 - 1,600,982,809.31 10,579,634,945.72 10,629,989,335.27 37,847,260,702.58
Aug'21 PUD Balance total Aug'21 13,932,535,689.51 1,104,117,922.77 - 1,600,982,809.31 10,579,634,945.72 10,629,989,335.27 37,847,260,702.58
Sep'21 PUD Balance total Sep'21 13,932,535,689.51 1,104,117,922.77 - 1,600,982,809.31 10,579,634,945.72 10,629,989,335.27 37,847,260,702.58
Oct'21 PUD Balance total Oct'21 13,932,535,689.51 1,104,117,922.77 - 1,600,982,809.31 10,579,634,945.72 10,629,989,335.27 37,847,260,702.58
Nov'21 PUD Balance total Nov'21 13,932,535,689.51 1,104,117,922.77 - 1,600,982,809.31 10,579,634,945.72 10,629,989,335.27 37,847,260,702.58
Dec'21 PUD Balance total Dec'21 13,932,535,689.51 1,104,117,922.77 - 1,600,982,809.31 10,579,634,945.72 10,629,989,335.27 37,847,260,702.58
Jan'22 PUD Balance total Jan'22 13,932,535,689.51 1,104,117,922.77 - 1,600,982,809.31 10,579,634,945.72 10,629,989,335.27 37,847,260,702.58
Feb'22 PUD Balance total Feb'22 13,932,535,689.51 1,104,117,922.77 - 1,600,982,809.31 10,579,634,945.72 10,629,989,335.27 37,847,260,702.58
Mar'22 PUD Balance total Mar'22 13,932,535,689.51 1,111,598,495.77 - 1,253,947,693.39 10,579,634,945.72 10,629,989,335.27 37,507,706,159.66
Apr'22 PUD Balance total Apr'22 13,932,535,689.51 1,111,598,495.77 - 1,253,947,693.39 10,579,634,945.72 10,629,989,335.27 37,507,706,159.66
May'22 PUD Balance total May'22 13,932,535,689.51 1,111,598,495.77 - 1,253,947,693.39 10,579,634,945.72 10,629,989,335.27 37,507,706,159.66
June'22 PUD Balance total June'22 13,932,535,689.51 1,111,598,495.77 - 1,253,947,693.39 10,579,634,945.72 10,629,989,335.27 37,507,706,159.66
July'22 PUD Balance total July'22 13,932,535,689.51 1,111,598,495.77 - 1,253,947,693.39 10,579,634,945.72 10,629,989,335.27 37,507,706,159.66
Aug'22 PUD Balance total Aug'22 13,932,535,689.51 1,111,598,495.77 - 1,255,852,455.39 10,579,634,945.72 10,629,989,335.27 37,509,610,921.66
Sep'22 PUD Balance total Sep'22 13,932,535,689.51 975,390,653.24 - 1,255,852,455.39 10,579,634,945.72 10,629,989,335.27 37,373,403,079.13
Oct'22 PUD Balance total Oct'22 13,932,535,689.51 975,390,653.24 - 1,256,372,455.39 10,579,634,945.72 10,629,989,335.27 37,373,923,079.13
Nov'22 PUD Balance total Nov'22 13,932,535,689.51 975,390,653.24 - 1,259,382,579.39 10,579,634,945.72 10,629,989,335.27 37,376,933,203.13
Dec'22 PUD Balance total Dec'22 13,932,535,689.51 975,390,653.24 - 1,262,715,912.39 10,579,634,945.72 10,629,989,335.27 37,380,266,536.13
Jan'23 PUD Balance total Jan'23 13,932,535,689.51 975,390,653.24 - 1,262,715,912.39 10,579,634,945.72 10,629,989,335.27 37,380,266,536.13
Feb'23 PUD Balance total Feb'23 13,932,535,689.51 975,390,653.24 - 1,262,715,912.39 10,579,634,945.72 10,629,989,335.27 37,380,266,536.13
Mar'23 PUD Balance total Mar'23 13,932,535,689.51 975,390,653.24 - 1,262,715,912.39 10,579,634,945.72 10,629,989,335.27 37,380,266,536.13
Galaxy @ Star City_Tower C-2_ Payment Case
As At 28-Feb-23
POC% 85.80%
up to
Old
Area(A/A)sqft Sep
Sale POC 100%-up to
Sr No Unit GFA sqm GFA sqm Sale Status
status Sep'19
Total
Reserved - 0 0
a
Booked - 0 0
IP 122 140797 13080
IP to Sold 4 4092 380
Unsold 12 8559 795
214 233781 21719
Sold
Studio 14
1BR 5
2BR 46
3BR 9
4BR 2
Total 76
204 A
204 B
504 A
21718.7848384 504 B
507 A
604 A
607 A
804 A
904 A
1004 A
1104 A
18,584,079.00
20501847.02
A
85.8%
18,584,079.00 15,176,777.24
- -
- -
- -
- -
873,335.02 719,016.72
1,044,433.00 859,881.68
20,501,847.02 16,755,675.64
- 176.19 -
Dec'18 (Old POC%)
3,257,301.76 148,195,130.80
- -
- -
- -
- -
154,318.30 -
184,551.32 9,910,751.90
3,596,171.38 158,105,882.70
- -
Balance PUD as at Apr'19 Additional Claim in June'19
Additional Claim in July'19
Construction Cost Construction Cost
Balance Balance PUD Balance PUD
Facilities Cost total Cost total Cost
Apr'19 Apr'19 May'19
June'19 July'19
MMK MMK MMK
Actual Actual Actual Actual Actual
- - - 1,182,758.14 150,958.84
- - - 1,283,030.51 163,756.89
- - - 819,650.63 104,614.38
- - - 1,132,621.96 144,559.81
- - - 1,202,508.76 153,479.67
- - - 845,478.36 107,910.85
- - - 1,233,653.96 157,454.82
- - - 845,478.36 107,910.85
- 2,340,748.80 2,340,748.80 312,971.33 39,945.43
5,134,390.96 144,480,982.43 145,781,110.49 532,507.04 67,965.41
- - - 868,267.54 110,819.49
- - - 868,267.54 110,819.49
3,017,644.78 84,916,069.58 85,680,196.20 312,971.33 39,945.43
5,134,390.96 144,480,982.43 145,781,110.49 532,507.04 67,965.41
- 6,323,430.60 6,323,430.60 845,478.36 107,910.85
- 9,226,641.00 9,226,641.00 1,233,653.96 157,454.82
- 6,323,430.60 6,323,430.60 845,478.36 107,910.85
- 2,340,748.80 2,340,748.80 312,971.33 39,945.43
- 3,982,681.80 3,982,681.80 532,507.04 67,965.41
- 6,493,873.50 6,493,873.50 868,267.54 110,819.49
- 6,493,873.50 6,493,873.50 868,267.54 110,819.49
- 2,340,748.80 2,340,748.80 312,971.33 39,945.43
- 3,982,681.80 3,982,681.80 532,507.04 67,965.41
- 6,323,430.60 6,323,430.60 845,478.36 107,910.85
- 9,226,641.00 9,226,641.00 1,233,653.96 157,454.82
- 6,323,430.60 6,323,430.60 845,478.36 107,910.85
- 2,340,748.80 2,340,748.80 312,971.33 39,945.43
- 3,982,681.80 3,982,681.80 532,507.04 67,965.41
- 6,493,873.50 6,493,873.50 868,267.54 110,819.49
- 6,493,873.50 6,493,873.50 868,267.54 110,819.49
- 2,340,748.80 2,340,748.80 312,971.33 39,945.43
- 3,982,681.80 3,982,681.80 532,507.04 67,965.41
- - - 845,478.36 107,910.85
- - - 1,233,653.96 157,454.82
- - - 845,478.36 107,910.85
3,017,644.78 84,916,069.58 85,680,196.20 312,971.33 39,945.43
- - - 532,507.04 67,965.41
- 6,493,873.50 6,493,873.50 868,267.54 110,819.49
- - - 868,267.54 110,819.49
- - - 312,971.33 39,945.43
- - - 532,507.04 67,965.41
- - - 845,478.36 107,910.85
- - - 1,233,653.96 157,454.82
- - - 845,478.36 107,910.85
3,017,644.78 84,916,069.58 85,680,196.20 312,971.33 39,945.43
- - - 532,507.04
- - - 868,267.54 110,819.49
- - - 868,267.54 110,819.49
3,017,644.78 84,916,069.58 85,680,196.20 312,971.33 39,945.43
- - - 532,507.04 67,965.41
- - - 845,478.36 107,910.85
- - - 1,233,653.96
- 6,323,430.60 6,323,430.60 845,478.36 107,910.85
- - - 312,971.33
- - - 532,507.04 67,965.41
- 6,493,873.50 6,493,873.50 868,267.54 110,819.49
- 6,493,873.50 6,493,873.50 868,267.54 110,819.49
3,017,644.78 84,916,069.58 85,680,196.20 312,971.33 39,945.43
- - - 532,507.04 67,965.41
- 6,323,430.60 6,323,430.60 845,478.36 107,910.85
- - - 1,233,653.96 157,454.82
- - - 845,478.36 107,910.85
3,017,644.78 84,916,069.58 85,680,196.20 312,971.33 39,945.43
- - - 532,507.04 67,965.41
- - - 868,267.54 110,819.49
- 6,493,873.50 6,493,873.50 868,267.54 110,819.49
- - - 312,971.33
- - - 532,507.04 67,965.41
- 6,323,430.60 6,323,430.60 845,478.36 107,910.85
- - - 1,233,653.96
- - - 845,478.36 107,910.85
3,017,644.78 84,916,069.58 85,680,196.20 312,971.33 39,945.43
- - - 532,507.04 67,965.41
- - - 868,267.54 110,819.49
- 6,493,873.50 6,493,873.50 868,267.54 110,819.49
- - - 312,971.33
- - - 532,507.04 67,965.41
- - - 845,478.36 107,910.85
- - - 1,233,653.96 157,454.82
- - - 845,478.36 107,910.85
- - - 312,971.33 39,945.43
- - - 532,507.04 67,965.41
- - - 868,267.54 110,819.49
- 6,493,873.50 6,493,873.50 868,267.54 110,819.49
- - - 312,971.33
- - - 532,507.04 67,965.41
- - - 845,478.36 107,910.85
- - - 1,233,653.96 157,454.82
- - - 845,478.36 107,910.85
- - - 312,971.33 39,945.43
- - - 532,507.04 67,965.41
- - - 868,267.54 110,819.49
- - - 868,267.54 110,819.49
- - - 312,971.33
- - - 532,507.04 67,965.41
- - - 845,478.36
- - - 1,233,653.96 157,454.82
- - - 845,478.36 107,910.85
- - - 312,971.33
- - - 532,507.04 67,965.41
- - - 868,267.54 110,819.49
- - - 868,267.54 110,819.49
- - - 312,971.33
- - - 532,507.04 67,965.41
- - - 845,478.36
- - - 1,233,653.96 157,454.82
- 6,323,430.60 6,323,430.60 845,478.36 107,910.85
- - - 312,971.33
- - - 532,507.04 67,965.41
- - - 868,267.54 110,819.49
- - - 868,267.54 110,819.49
- - - 312,971.33
- - - 532,507.04 67,965.41
- - - 845,478.36
- - - 1,233,653.96
- - - 845,478.36
- 6,323,430.60 6,323,430.60 845,478.36 107,910.85
- - - 884,979.60
- - - 884,979.60
- - - 845,478.36
- - - 845,478.36
- - - 1,233,653.96
- - - 845,478.36 107,910.85
- - - 845,478.36 107,910.85
- - - 884,979.60 112,952.50
- - - 884,979.60
- 6,323,430.60 6,323,430.60 845,478.36 107,910.85
- - - 845,478.36 107,910.85
- - - 1,233,653.96 157,454.82
- - - 845,478.36
- - - 845,478.36 107,910.85
- 6,618,864.90 6,618,864.90 884,979.60 112,952.50
- - - 884,979.60
- - - 845,478.36
- - - 845,478.36
- - - 1,233,653.96 157,454.82
- - - 845,478.36 107,910.85
- - - 845,478.36 107,910.85
- - - 884,979.60
- - - 884,979.60 112,952.50
- - - 845,478.36 107,910.85
- - - 845,478.36
- - - 1,233,653.96
- - - 845,478.36 107,910.85
- - - 845,478.36 107,910.85
- - - 884,979.60 112,952.50
- - - 884,979.60 112,952.50
- - - 845,478.36 107,910.85
- - - 845,478.36 107,910.85
- - - 1,233,653.96 157,454.82
- - - 845,478.36 107,910.85
- - - 845,478.36 107,910.85
- - - 884,979.60
- - - 884,979.60 112,952.50
- - - 845,478.36 107,910.85
- 6,323,430.60 6,323,430.60 845,478.36 107,910.85
- - - 1,233,653.96 157,454.82
- - - 845,478.36
- - - 845,478.36
- - - 884,979.60
- - - 884,979.60 112,952.50
- - - 845,478.36
- 6,323,430.60 6,323,430.60 845,478.36 107,910.85
- - - 1,233,653.96 157,454.82
- - - 845,478.36
- - - 845,478.36
- - - 884,979.60
- - - 884,979.60 112,952.50
- - - 845,478.36 107,910.85
- - - 845,478.36 107,910.85
- - - 1,233,653.96
- - - 845,478.36 107,910.85
- - - 845,478.36 107,910.85
- 6,618,864.90 6,618,864.90 884,979.60 112,952.50
- - - 884,979.60 112,952.50
- - - 845,478.36 107,910.85
- - - 845,478.36 107,910.85
- - - 1,233,653.96 157,454.82
- - - 845,478.36 107,910.85
- 6,323,430.60 6,323,430.60 845,478.36 107,910.85
- - - 884,979.60 112,952.50
- - - 884,979.60 112,952.50
- 6,323,430.60 6,323,430.60 845,478.36 107,910.85
- - - 845,478.36 107,910.85
- - - 1,233,653.96 157,454.82
- 6,323,430.60 6,323,430.60 845,478.36 107,910.85
- - - 845,478.36 107,910.85
- - - 884,979.60 112,952.50
- - - 884,979.60 112,952.50
- - - 845,478.36 107,910.85
- - - 845,478.36 107,910.85
- - - 1,233,653.96 157,454.82
- - - 845,478.36 107,910.85
- - - 845,478.36 107,910.85
- - - 884,979.60 112,952.50
- - - 884,979.60 112,952.50
- - - 845,478.36 107,910.85
- - - 845,478.36 107,910.85
- - - 1,233,653.96
- - - 845,478.36 107,910.85
- - - 845,478.36 107,910.85
- - - 884,979.60 112,952.50
- - - 884,979.60
- - - 845,478.36 107,910.85
- - - 1,681,081.41
- - - 1,233,653.96 157,454.82
- - - 1,681,081.41 214,561.28
- - - 1,681,081.41 214,561.28
- - - 884,979.60 112,952.50
- 6,618,864.90 6,618,864.90 884,979.60 112,952.50
0.81 0.81 0.81 1,681,081.41
- - - 1,233,653.96 157,454.82
- - - 884,979.60 112,952.50
- - - 884,979.60 112,952.50
- - - - -
31,392,296.19 1,109,108,994.63 1,117,058,137.09 177,589,197.45 18,072,206.63
1,109,108,992.73 1,117,058,137.09 18,072,206.54
- 0.09
Additional Claim in Sep'19
Additional Claim in Nov'19
Construction Cost Construction Cost BYAM Construction
Balance PUD Balance PUD
total Cost total Cost
July'19 July'20
Sep'19 Nov'19 Dec'19
MMK MMK
Actual Actual Actual
- 2,657,475.47 4,787,794.67 -
- 2,882,772.04 5,193,696.34 -
- 1,841,628.79 3,317,938.63 -
- 2,544,827.19 4,584,843.84 -
318,531,138.71 2,701,852.07 4,867,745.00 337,071,029.58
- 1,899,659.73 3,422,489.06 -
- 2,771,830.55 4,993,820.52 -
- 1,899,659.73 3,422,489.06 -
- 703,198.39 1,266,905.21 - -
138,963,780.28 1,196,461.34 2,155,583.86 147,173,801.44
- 1,950,863.50 3,514,739.44 -
- 1,950,863.50 3,514,739.44 -
81,673,434.49 703,198.39 1,266,905.21 86,498,725.12
138,963,780.28 1,196,461.34 2,155,583.86 147,173,801.44
5,901,868.56 1,899,659.73 3,422,489.06 - -
8,611,531.60 2,771,830.55 4,993,820.52 - -
5,901,868.56 1,899,659.73 3,422,489.06 - -
2,184,698.88 703,198.39 1,266,905.21 - -
3,717,169.68 1,196,461.34 2,155,583.86 - -
6,060,948.60 1,950,863.50 3,514,739.44 - -
6,060,948.60 1,950,863.50 3,514,739.44 - -
2,184,698.88 703,198.39 1,266,905.21 - -
3,717,169.68 1,196,461.34 2,155,583.86 - -
5,901,868.56 1,899,659.73 3,422,489.06 - -
8,611,531.60 2,771,830.55 4,993,820.52 - -
5,901,868.56 1,899,659.73 3,422,489.06 - -
2,184,698.88 703,198.39 1,266,905.21 - -
3,717,169.68 1,196,461.34 2,155,583.86 - -
6,060,948.60 1,950,863.50 3,514,739.44 - -
6,060,948.60 1,950,863.50 3,514,739.44 - -
2,184,698.88 703,198.39 1,266,905.21 - -
3,717,169.68 1,196,461.34 2,155,583.86 - -
- 1,899,659.73 3,422,489.06 -
- 2,771,830.55 4,993,820.52 -
- 1,899,659.73 3,422,489.06 -
81,673,434.49 703,198.39 1,266,905.21 86,498,725.12
- 1,196,461.34 2,155,583.86 -
6,060,948.60 1,950,863.50 3,514,739.44 - -
- 1,950,863.50 3,514,739.44 -
- 703,198.39 1,266,905.21 -
- 1,196,461.34 2,155,583.86 -
- 1,899,659.73 3,422,489.06 -
- 2,771,830.55 4,993,820.52 -
- 1,899,659.73 3,422,489.06 -
81,673,434.49 703,198.39 1,266,905.21 86,498,725.12
- 2,155,583.86 - -
- 1,950,863.50 3,514,739.44 -
- 1,950,863.50 3,514,739.44 -
81,673,434.49 703,198.39 1,266,905.21 86,498,725.12
- 1,196,461.34 2,155,583.86 -
- 1,899,659.73 3,422,489.06 -
- 4,993,820.52 - -
5,901,868.56 1,899,659.73 3,422,489.06 - -
- 1,266,905.21 - -
- 1,196,461.34 2,155,583.86 -
6,060,948.60 1,950,863.50 3,514,739.44 - -
6,060,948.60 1,950,863.50 3,514,739.44 - -
82,080,232.26 703,198.39 1,266,905.21 86,905,522.89
- 1,196,461.34 2,155,583.86 -
5,901,868.56 1,899,659.73 3,422,489.06 - -
- 2,771,830.55 4,993,820.52 -
- 1,899,659.73 3,422,489.06 -
81,673,434.49 703,198.39 1,266,905.21 86,498,725.12
- 1,196,461.34 2,155,583.86 -
- 1,950,863.50 3,514,739.44 -
6,060,948.60 1,950,863.50 3,514,739.44 - -
- 1,266,905.21 - -
- 1,196,461.34 2,155,583.86 -
5,901,868.56 1,899,659.73 3,422,489.06 - -
- 4,993,820.52 - -
- 1,899,659.73 3,422,489.06 -
81,673,434.49 703,198.39 1,266,905.21 86,498,725.12
- 1,196,461.34 2,155,583.86 -
- 1,950,863.50 3,514,739.44 -
6,060,948.60 1,950,863.50 3,514,739.44 - -
- 1,266,905.21 - -
- 1,196,461.34 2,155,583.86 -
- 1,899,659.73 3,422,489.06 -
- 2,771,830.55 4,993,820.52 -
- 1,899,659.73 3,422,489.06 -
- 703,198.39 1,266,905.21 -
- 1,196,461.34 2,155,583.86 -
- 1,950,863.50 3,514,739.44 -
6,060,948.60 1,950,863.50 3,514,739.44 - -
- 1,266,905.21 - -
- 1,196,461.34 2,155,583.86 -
- 1,899,659.73 3,422,489.06 -
- 2,771,830.55 4,993,820.52 -
- 1,899,659.73 3,422,489.06 -
- 703,198.39 1,266,905.21 -
- 1,196,461.34 2,155,583.86 -
- 1,950,863.50 3,514,739.44 -
- 1,950,863.50 3,514,739.44 -
- 1,266,905.21 - -
- 1,196,461.34 2,155,583.86 -
- 3,422,489.06 - -
- 2,771,830.55 4,993,820.52 -
- 1,899,659.73 3,422,489.06 -
- 1,266,905.21 - -
- 1,196,461.34 2,155,583.86 -
- 1,950,863.50 3,514,739.44 -
- 1,950,863.50 3,514,739.44 -
- 1,266,905.21 - -
- 1,196,461.34 2,155,583.86 -
- 3,422,489.06 - -
- 2,771,830.55 4,993,820.52 -
5,901,868.56 1,899,659.73 3,422,489.06 - -
- 1,266,905.21 - -
- 1,196,461.34 2,155,583.86 -
- 1,950,863.50 3,514,739.44 -
- 1,950,863.50 3,514,739.44 -
- 1,266,905.21 - -
- 1,196,461.34 2,155,583.86 -
- 3,422,489.06 - -
- 4,993,820.52 - -
- 3,422,489.06 - -
5,901,868.56 1,899,659.73 3,422,489.06 - -
- 3,582,389.72 - -
- 3,582,389.72 - -
- 3,422,489.06 - -
- 3,422,489.06 - -
- 4,993,820.52 - -
- 1,899,659.73 3,422,489.06 -
- 1,899,659.73 3,422,489.06 -
- 1,988,412.92 3,582,389.72 -
- 3,582,389.72 - -
5,901,868.56 1,899,659.73 3,422,489.06 - -
- 1,899,659.73 3,422,489.06 -
- 2,771,830.55 4,993,820.52 -
- 3,422,489.06 - -
- 1,899,659.73 3,422,489.06 -
6,177,607.24 1,988,412.92 3,582,389.72 - -
- 3,582,389.72 - -
- 3,422,489.06 - -
- 3,422,489.06 - -
- 2,771,830.55 4,993,820.52 -
- 1,899,659.73 3,422,489.06 -
- 1,899,659.73 3,422,489.06 -
- 3,582,389.72 - -
- 1,988,412.92 3,582,389.72 -
- 1,899,659.73 3,422,489.06 -
- 3,422,489.06 - -
- 4,993,820.52 - -
- 1,899,659.73 3,422,489.06 -
- 1,899,659.73 3,422,489.06 -
- 1,988,412.92 3,582,389.72 -
- 1,988,412.92 3,582,389.72 -
- 1,899,659.73 3,422,489.06 -
- 1,899,659.73 3,422,489.06 -
- 2,771,830.55 4,993,820.52 -
- 1,899,659.73 3,422,489.06 -
- 1,899,659.73 3,422,489.06 -
- 3,582,389.72 - -
- 1,988,412.92 3,582,389.72 -
- 1,899,659.73 3,422,489.06 -
5,901,868.56 1,899,659.73 3,422,489.06 - -
- 2,771,830.55 4,993,820.52 -
- 3,422,489.06 - -
- 3,422,489.06 - -
- 3,582,389.72 - -
- 1,988,412.92 3,582,389.72 -
- 3,422,489.06 - -
5,901,868.56 1,899,659.73 3,422,489.06 - -
- 2,771,830.55 4,993,820.52 -
- 3,422,489.06 - -
- 3,422,489.06 - -
- 3,582,389.72 - -
- 1,988,412.92 3,582,389.72 -
- 1,899,659.73 3,422,489.06 -
- 1,899,659.73 3,422,489.06 -
- 4,993,820.52 - -
- 1,899,659.73 3,422,489.06 -
- 1,899,659.73 3,422,489.06 -
6,177,607.24 1,988,412.92 3,582,389.72 - -
- 1,988,412.92 3,582,389.72 -
- 1,899,659.73 3,422,489.06 -
- 1,899,659.73 3,422,489.06 -
- 2,771,830.55 4,993,820.52 -
- 1,899,659.73 3,422,489.06 -
5,901,868.56 1,899,659.73 3,422,489.06 - -
- 1,988,412.92 3,582,389.72 -
- 1,988,412.92 3,582,389.72 -
5,901,868.56 1,899,659.73 3,422,489.06 - -
- 1,899,659.73 3,422,489.06 -
- 2,771,830.55 4,993,820.52 -
5,901,868.56 1,899,659.73 3,422,489.06 - -
- 1,899,659.73 3,422,489.06 -
- 1,988,412.92 3,582,389.72 -
- 1,988,412.92 3,582,389.72 -
- 1,899,659.73 3,422,489.06 -
- 1,899,659.73 3,422,489.06 -
- 2,771,830.55 4,993,820.52 -
- 1,899,659.73 3,422,489.06 -
- 1,899,659.73 3,422,489.06 -
- 1,988,412.92 3,582,389.72 -
- 1,988,412.92 3,582,389.72 -
- 1,899,659.73 3,422,489.06 -
- 1,899,659.73 3,422,489.06 -
- 4,993,820.52 - -
- 1,899,659.73 3,422,489.06 -
- 1,899,659.73 3,422,489.06 -
- 1,988,412.92 3,582,389.72 -
- 3,582,389.72 - -
- 1,899,659.73 3,422,489.06 -
- 6,805,002.96 - -
- 2,771,830.55 4,993,820.52 -
- 3,777,131.16 6,805,002.96 -
- 3,777,131.16 6,805,002.96 -
- 1,988,412.92 3,582,389.72 -
6,177,607.24 1,988,412.92 3,582,389.72 - -
0.81 6,805,002.96 - 0.81
- 2,771,830.55 4,993,820.52 -
- 1,988,412.92 3,582,389.72 -
- 1,988,412.92 3,582,389.72 -
- - -
1,377,080,412.83 318,142,654.35 718,879,528.97 - 1,237,316,506.87
1,377,080,407.06 718,879,528.76 - -
5.77 318,142,654.35 0.21 - 1,237,316,506.87
100%
Dr-COGS
Dr-Provision
Dr-IP -
Cr-PUD -
Balance PUD Balance PUD Balance PUD Balance PUD Balance PUD
total Cost total Cost total Cost total Cost total Cost
Nov'20 Dec'20 Jan'21 Feb'21 Mar'21
- - - - -
- - - - -
- - - - -
- - - - -
301,144,406.69 301,144,406.69 301,144,406.69 301,144,406.69 301,144,406.69
- - - - -
- - - - -
- - - - -
- - - - -
131,264,412.53 131,264,412.53 131,264,412.53 131,264,412.53 131,264,412.53
- - - - -
- - - - -
77,148,271.15 77,148,271.15 77,148,271.15 77,148,271.15 77,148,271.15
131,264,412.53 131,264,412.53 131,264,412.53 131,264,412.53 131,264,412.53
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
77,148,271.15 77,148,271.15 77,148,271.15 77,148,271.15 77,148,271.15
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
77,148,271.15 77,148,271.15 77,148,271.15 77,148,271.15 77,148,271.15
- - - - -
- - - - -
- - - - -
77,148,271.15 77,148,271.15 77,148,271.15 77,148,271.15 77,148,271.15
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
77,555,068.92 77,555,068.92 77,555,068.92 77,555,068.92 77,555,068.92
- - - - -
- - - - -
- - - - -
- - - - -
77,148,271.15 77,148,271.15 77,148,271.15 77,148,271.15 77,148,271.15
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
77,148,271.15 77,148,271.15 77,148,271.15 77,148,271.15 77,148,271.15
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
0.81 0.81 0.81 0.81 0.81
- - - - -
- - - - -
- - - - -
- - - - -
1,104,117,928.37 1,104,117,928.37 1,104,117,928.37 1,104,117,928.37 1,104,117,928.37
1,104,117,922.77 1,104,117,922.77 1,104,117,922.77 1,104,117,922.77 1,104,117,922.77
5.60 5.60 5.60 5.60 5.60
Balance PUD Balance PUD Balance PUD Balance PUD Balance PUD
total Cost total Cost total Cost total Cost total Cost
Apr'21 May'21 June'21 July'21 Aug'21
- - - - -
- - - - -
- - - - -
- - - - -
301,144,406.69 301,144,406.69 301,144,406.69 301,144,406.69 301,144,406.69
- - - - -
- - - - -
- - - - -
- - - - -
131,264,412.53 131,264,412.53 131,264,412.53 131,264,412.53 131,264,412.53
- - - - -
- - - - -
77,148,271.15 77,148,271.15 77,148,271.15 77,148,271.15 77,148,271.15
131,264,412.53 131,264,412.53 131,264,412.53 131,264,412.53 131,264,412.53
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
77,148,271.15 77,148,271.15 77,148,271.15 77,148,271.15 77,148,271.15
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
77,148,271.15 77,148,271.15 77,148,271.15 77,148,271.15 77,148,271.15
- - - - -
- - - - -
- - - - -
77,148,271.15 77,148,271.15 77,148,271.15 77,148,271.15 77,148,271.15
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
77,555,068.92 77,555,068.92 77,555,068.92 77,555,068.92 77,555,068.92
- - - - -
- - - - -
- - - - -
- - - - -
77,148,271.15 77,148,271.15 77,148,271.15 77,148,271.15 77,148,271.15
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
77,148,271.15 77,148,271.15 77,148,271.15 77,148,271.15 77,148,271.15
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
0.81 0.81 0.81 0.81 0.81
- - - - -
- - - - -
- - - - -
- - - - -
1,104,117,928.37 1,104,117,928.37 1,104,117,928.37 1,104,117,928.37 1,104,117,928.37
1,104,117,922.77 1,104,117,922.77 1,104,117,922.77 1,104,117,922.77 1,104,117,922.77
5.60 5.60 5.60 5.60 5.60
Balance PUD Balance PUD Balance PUD Balance PUD Balance PUD
total Cost total Cost total Cost total Cost total Cost
Sep'21 Oct'21 Nov'21 Dec'21 Jan'22
- - - - -
- - - - -
- - - - -
- - - - -
301,144,406.69 301,144,406.69 301,144,406.69 301,144,406.69 301,144,406.69
- - - - -
- - - - -
- - - - -
- - - - -
131,264,412.53 131,264,412.53 131,264,412.53 131,264,412.53 131,264,412.53
- - - - -
- - - - -
77,148,271.15 77,148,271.15 77,148,271.15 77,148,271.15 77,148,271.15
131,264,412.53 131,264,412.53 131,264,412.53 131,264,412.53 131,264,412.53
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
77,148,271.15 77,148,271.15 77,148,271.15 77,148,271.15 77,148,271.15
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
77,148,271.15 77,148,271.15 77,148,271.15 77,148,271.15 77,148,271.15
- - - - -
- - - - -
- - - - -
77,148,271.15 77,148,271.15 77,148,271.15 77,148,271.15 77,148,271.15
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
77,555,068.92 77,555,068.92 77,555,068.92 77,555,068.92 77,555,068.92
- - - - -
- - - - -
- - - - -
- - - - -
77,148,271.15 77,148,271.15 77,148,271.15 77,148,271.15 77,148,271.15
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
77,148,271.15 77,148,271.15 77,148,271.15 77,148,271.15 77,148,271.15
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
0.81 0.81 0.81 0.81 0.81
- - - - -
- - - - -
- - - - -
- - - - -
1,104,117,928.37 1,104,117,928.37 1,104,117,928.37 1,104,117,928.37 1,104,117,928.37
1,104,117,922.77 1,104,117,922.77 1,104,117,922.77 1,104,117,922.77 1,104,117,922.77
5.60 5.60 5.60 5.60 5.60
Balance PUD Balance PUD Balance PUD Balance PUD Balance PUD
total Cost total Cost total Cost total Cost total Cost
Feb'22 Mar'22 Apr'22 May'22 June'22
- - - - -
- - - - -
- - - - -
- - - - -
301,144,406.69 301,144,406.69 301,144,406.69 301,144,406.69 301,144,406.69
- - - - -
- - - - -
- - - - -
- - - - -
131,264,412.53 131,264,412.53 131,264,412.53 131,264,412.53 131,264,412.53
- - - - -
- - - - -
77,148,271.15 79,685,414.15 79,685,414.15 79,685,414.15 79,685,414.15
131,264,412.53 136,207,842.53 136,207,842.53 136,207,842.53 136,207,842.53
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
77,148,271.15 77,148,271.15 77,148,271.15 77,148,271.15 77,148,271.15
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
77,148,271.15 77,148,271.15 77,148,271.15 77,148,271.15 77,148,271.15
- - - - -
- - - - -
- - - - -
77,148,271.15 77,148,271.15 77,148,271.15 77,148,271.15 77,148,271.15
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
77,555,068.92 77,555,068.92 77,555,068.92 77,555,068.92 77,555,068.92
- - - - -
- - - - -
- - - - -
- - - - -
77,148,271.15 77,148,271.15 77,148,271.15 77,148,271.15 77,148,271.15
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
77,148,271.15 77,148,271.15 77,148,271.15 77,148,271.15 77,148,271.15
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
0.81 0.81 0.81 0.81 0.81
- - - - -
- - - - -
- - - - -
- - - - -
1,104,117,928.37 1,111,598,501.37 1,111,598,501.37 1,111,598,501.37 1,111,598,501.37
1,104,117,922.77 1,111,598,495.77 1,111,598,495.77 1,111,598,495.77 1,111,598,495.77
5.60 5.60 5.60 5.60 5.60
Balance PUD Balance PUD Balance PUD Balance PUD Balance PUD
total Cost total Cost total Cost total Cost total Cost
July'22 Aug'22 Sep'22 Oct'22 Nov'22
- - - - -
- - - - -
- - - - -
- - - - -
301,144,406.69 301,144,406.69 301,144,406.69 301,144,406.69 301,144,406.69
- - - - -
- - - - -
- - - - -
- - - - -
131,264,412.53 131,264,412.53 131,264,412.53 131,264,412.53 131,264,412.53
- - - - -
- - - - -
79,685,414.15 79,685,414.15 79,685,414.15 79,685,414.15 79,685,414.15
136,207,842.53 136,207,842.53 - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
77,148,271.15 77,148,271.15 77,148,271.15 77,148,271.15 77,148,271.15
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
77,148,271.15 77,148,271.15 77,148,271.15 77,148,271.15 77,148,271.15
- - - - -
- - - - -
- - - - -
77,148,271.15 77,148,271.15 77,148,271.15 77,148,271.15 77,148,271.15
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
77,555,068.92 77,555,068.92 77,555,068.92 77,555,068.92 77,555,068.92
- - - - -
- - - - -
- - - - -
- - - - -
77,148,271.15 77,148,271.15 77,148,271.15 77,148,271.15 77,148,271.15
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
77,148,271.15 77,148,271.15 77,148,271.15 77,148,271.15 77,148,271.15
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
0.81 0.81 0.81 0.81 0.81
- - - - -
- - - - -
- - - - -
- - - - -
1,111,598,501.37 1,111,598,501.37 975,390,658.84 975,390,658.84 975,390,658.84
1,111,598,495.77 1,111,598,495.77 1,111,598,495.77 1,111,598,495.77
5.60 5.60 (136,207,836.93) (136,207,836.93)
Balance PUD Balance PUD Balance PUD Balance PUD
total Cost total Cost total Cost total Cost
Dec'22 Jan'23 Feb'23 Mar'23
- - - -
- - - -
- - - -
- - - -
301,144,406.69 301,144,406.69 301,144,406.69 301,144,406.69
- - - -
- - - -
- - - -
- - - -
131,264,412.53 131,264,412.53 131,264,412.53 131,264,412.53
- - - -
- - - -
79,685,414.15 79,685,414.15 79,685,414.15 79,685,414.15
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
77,148,271.15 77,148,271.15 77,148,271.15 77,148,271.15
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
77,148,271.15 77,148,271.15 77,148,271.15 77,148,271.15
- - - -
- - - -
- - - -
77,148,271.15 77,148,271.15 77,148,271.15 77,148,271.15
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
77,555,068.92 77,555,068.92 77,555,068.92 77,555,068.92
- - - -
- - - -
- - - -
- - - -
77,148,271.15 77,148,271.15 77,148,271.15 77,148,271.15
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
77,148,271.15 77,148,271.15 77,148,271.15 77,148,271.15
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
0.81 0.81 0.81 0.81
- - - -
- - - -
- - - -
- - - -
975,390,658.84 975,390,658.84 975,390,658.84 975,390,658.84
975,390,653.24 - - -
5.60 975,390,658.84 975,390,658.84 975,390,658.84
Sold units COGS up to Dec'19
Construction Cost
Land Cost
Facilities Cost
- - -
- - -
- - -
72,166,534.73 15,604,992.00 3,208,628.74
- - -
- - -
- - -
21,723,454.94 3,753,458.88 11,753,210.76
- - -
- - -
- - -
- - -
- - -
- - -
121,466,007.88 26,551,212.00 5,327,628.18
- - -
- - -
- - -
- - -
281,399,139.03 51,669,189.60 22,184,216.66
21,153,285.51 1,547,132.69 13,552,537.71
71,389,436.96 13,108,193.28 5,628,015.16
- - -
21,723,454.94 1,588,834.38 13,917,835.26
21,723,454.94 1,588,834.38 13,917,835.26
- - -
21,153,285.51 3,233,380.85 11,866,289.55
- - -
- - -
- - -
- - -
21,723,454.94 3,320,533.98 12,186,135.66
71,389,436.96 13,108,193.28 5,628,015.16
- - -
21,153,285.51 3,233,380.85 11,866,289.55
281,399,139.03 51,669,189.60 22,184,216.66
- - -
- - -
- - -
21,723,454.94 3,320,533.98 12,186,135.66
71,389,436.96 13,108,193.28 5,628,015.16
- - -
- - -
- - -
- - -
- - -
- - -
- - -
21,723,454.94 2,021,759.28 13,484,910.36
71,389,436.96 13,108,193.28 5,628,015.16
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
71,389,436.96 13,108,193.28 5,628,015.16
- - -
192,855,443.82 35,411,211.36 15,203,838.27
- - -
- - -
71,389,436.96 13,108,193.28 5,628,015.16
- - -
- - -
- - -
71,389,436.96 13,108,193.28 5,628,015.16
- - -
192,855,443.82 35,411,211.36 15,203,838.27
- - -
21,153,285.51 1,968,694.73 13,130,975.67
71,389,436.96 13,108,193.28 5,628,015.16
- - -
- - -
- - -
71,389,436.96 13,108,193.28 5,628,015.16
- - -
192,855,443.82 35,411,211.36 15,203,838.27
281,399,139.03 51,669,189.60 22,184,216.66
192,855,443.82 35,411,211.36 15,203,838.27
21,153,285.51 1,547,132.69 13,552,537.71
201,865,761.18 37,065,643.44 15,914,169.66
201,865,761.18 37,065,643.44 15,914,169.66
192,855,443.82 35,411,211.36 15,203,838.27
192,855,443.82 35,411,211.36 15,203,838.27
281,399,139.03 51,669,189.60 22,184,216.66
- - -
- - -
- - -
201,865,761.18 37,065,643.44 15,914,169.66
21,153,285.51 1,547,132.69 13,552,537.71
- - -
- - -
192,855,443.82 35,411,211.36 15,203,838.27
- - -
22,141,579.16 1,619,415.61 14,185,720.03
201,865,761.18 37,065,643.44 15,914,169.66
192,855,443.82 35,411,211.36 15,203,838.27
192,855,443.82 35,411,211.36 15,203,838.27
- - -
- - -
- - -
201,865,761.18 37,065,643.44 15,914,169.66
- - -
- - -
192,855,443.82 35,411,211.36 15,203,838.27
281,399,139.03 51,669,189.60 22,184,216.66
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
201,865,761.18 37,065,643.44 15,914,169.66
- - -
- - -
21,153,285.51 1,547,132.69 13,552,537.71
- - -
192,855,443.82 35,411,211.36 15,203,838.27
192,855,443.82 35,411,211.36 15,203,838.27
201,865,761.18 37,065,643.44 15,914,169.66
- - -
192,855,443.82 35,411,211.36 15,203,838.27
21,153,285.51 1,547,132.69 13,552,537.71
- - -
192,855,443.82 42,156,204.00 8,458,845.63
192,855,443.82 42,156,204.00 8,458,845.63
201,865,761.18 44,125,766.00 8,854,047.10
- - -
- - -
- - -
281,399,139.03 51,669,189.60 22,184,216.66
- - -
- - -
22,141,579.16 1,619,415.61 14,185,720.03
- - -
- - -
- - -
- - -
- - -
21,153,285.51 1,547,132.69 13,552,537.71
- - -
- - -
21,153,285.51 3,233,380.85 11,866,289.55
- - -
- - -
21,153,285.51 1,547,132.69 13,552,537.71
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
281,399,139.03 51,669,189.60 22,184,216.66
- - -
- - -
- - -
201,865,761.18 37,065,643.44 15,914,169.66
- - -
383,458,309.29 70,408,815.12 30,230,093.51
- - -
- - -
- - -
- - -
22,141,579.16 1,619,415.61 14,185,720.03
383,458,318.00 70,408,858.24 30,230,113.23
- - -
- - -
- - -
Total Cost
Actual
363,747,581.89
394,585,526.61
252,076,840.58
348,328,608.98
-
260,019,947.13
379,400,175.82
260,019,947.13
-
-
267,028,571.35
267,028,571.35
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
260,019,947.13
379,400,175.82
260,019,947.13
-
148,801,376.92
-
267,028,571.35
87,455,302.86
163,768,178.74
260,019,947.13
379,400,175.82
260,019,947.13
-
-
267,028,571.35
267,028,571.35
-
163,768,178.74
260,019,947.13
-
-
-
163,768,178.74
-
-
-
163,768,178.74
-
379,400,175.82
260,019,947.13
-
163,768,178.74
267,028,571.35
-
-
163,768,178.74
-
-
260,019,947.13
-
163,768,178.74
267,028,571.35
-
-
163,768,178.74
260,019,947.13
379,400,175.82
260,019,947.13
87,455,302.86
163,768,178.74
267,028,571.35
-
-
163,768,178.74
260,019,947.13
379,400,175.82
260,019,947.13
87,455,302.86
163,768,178.74
267,028,571.35
267,028,571.35
-
163,768,178.74
-
379,400,175.82
260,019,947.13
-
163,768,178.74
267,028,571.35
267,028,571.35
-
163,768,178.74
-
379,400,175.82
-
-
163,768,178.74
267,028,571.35
267,028,571.35
-
163,768,178.74
-
-
-
-
-
-
-
-
-
260,019,947.13
260,019,947.13
272,168,227.94
-
-
260,019,947.13
379,400,175.82
-
260,019,947.13
-
-
-
-
379,400,175.82
260,019,947.13
260,019,947.13
-
272,168,227.94
260,019,947.13
-
-
260,019,947.13
260,019,947.13
272,168,227.94
272,168,227.94
260,019,947.13
260,019,947.13
379,400,175.82
260,019,947.13
260,019,947.13
-
272,168,227.94
260,019,947.13
-
379,400,175.82
-
-
-
272,168,227.94
-
-
379,400,175.82
-
-
-
272,168,227.94
260,019,947.13
260,019,947.13
-
260,019,947.13
260,019,947.13
-
272,168,227.94
260,019,947.13
260,019,947.13
379,400,175.82
260,019,947.13
-
272,168,227.94
272,168,227.94
-
260,019,947.13
379,400,175.82
-
260,019,947.13
272,168,227.94
272,168,227.94
260,019,947.13
260,019,947.13
379,400,175.82
260,019,947.13
260,019,947.13
272,168,227.94
272,168,227.94
260,019,947.13
260,019,947.13
-
260,019,947.13
260,019,947.13
272,168,227.94
-
260,019,947.13
-
379,400,175.82
517,002,825.30
517,002,825.30
272,168,227.94
-
-
379,400,175.82
272,168,227.94
272,168,227.56
32,851,751,188.18
Than Lwin Yeik Mon @ Star City_Tower C-4_
As At 28-Feb-23
POC% 85.36% 10/31/2018
Old
Area(A/A)sqft up to Sep Sale
GFA Sqm GFA Sqm POC% Up to POC% Up to
Sr No Unit Status Sale Status
Sep'19 Oct'19
Total
Sold
1BR 40
2BR 32
3BR 6
4BR 0
Total 78
-755
POC% Up to FY Booked Sold List Price (USD) Apartment Fee
Purchaser
Nov'19 Date Date (16 Dec 16) List Price
100% 17-18 06-Jan-17 28-Apr-17 U Aung Naing Lwin and Daw 299,100.00 $ 297,000.00
100% 15-16 14-Feb-15 13-Mar-15 U Lout Thar 156,000.00 $ 140,000.00
100% 15-16 14-Feb-15 13-Mar-15 U Lout Thar 156,000.00 $ 140,000.00
100% 18-19 30-Sep-18 CCC Co.,Ltd 216,000.00 $ 216,000.00
100% 159,000.00 $ 155,800.00
100% 139,400.00 $ 137,000.00
100% 17-18 12-Jun-16 11-May-17 U Zaw Zaw Naing,Ma San S 150,000.00 $ 145,000.00
100% 16-17 30-May-16 7-Jun-16 Daw Kyi Kyi San 150,000.00 $ 145,000.00
100% 293,000.00 $ 291,000.00
100% 18-19 30-Sep-18 CCC Co.,Ltd 216,000.00 $ 216,000.00
100% 18-19 30-Sep-18 CCC Co.,Ltd 217,000.00 $ 217,000.00
100% 159,700.00 $ 156,500.00
100% 140,300.00 $ 137,900.00
100% 15-16 14-Feb-15 13-Mar-15 U Lout Thar 151,000.00 $ 141,000.00
100% 15-16 14-Feb-15 13-Mar-15 U Lout Thar 151,000.00 $ 141,000.00
100% 159,900.00 $ 156,700.00
100% 140,900.00 $ 138,500.00
100% 217,000.00 $ 217,000.00
100% 18-19 30-Sep-18 CCC Co.,Ltd 218,000.00 $ 218,000.00
100% 160,400.00 $ 157,300.00
100% 140,800.00 $ 138,400.00
100% 15-16 19-Jan-16 16-Mar-16 Daw Hwar Nut 152,000.00 $ 141,000.00
100% 16-17 8-Jul-16 12-Jul-16 U Myint Shwe & Ma Ni Mar 152,000.00 $ 147,000.00
100% 160,600.00 $ 157,500.00
100% 141,300.00 $ 139,000.00
100% 18-19 30-Sep-18 CCC Co.,Ltd 218,000.00 $ 218,000.00
100% 15-16 11-Dec-15 15-Mar-16 U Min Sein 218,000.00 $ 205,000.00
100% 161,000.00 $ 157,300.00
100% 141,200.00 $ 138,900.00
100% 15-16 07-Dec-15 13-Jan-16 Daw Nyein Nyein Zin 152,000.00 $ 142,000.00
100% 152,000.00
100% 161,000.00 $ 157,500.00
100% 141,800.00 $ 139,400.00
100% 16-17 16-Dec-15 20-Sep-16 Daw Sandar Win 218,000.00 $ 205,000.00
100% 220,000.00 $ 220,000.00
100% 161,700.00 $ 158,700.00
100% 143,100.00 $ 140,800.00
100% 15-16 16-Feb-15 9-Jun-15 Dr. Khet Naing & Dr. Thanda 154,000.00 $ 142,000.00
100% 16-17 15-Jul-16 15-Jul-16 Daw Khin Noung 154,000.00 $ 149,000.00
100% 161,900.00 $ 158,900.00
100% 143,500.00 $ 141,300.00
100% 18-19 30-Sep-18 CCC Co.,Ltd 220,000.00 $ 220,000.00
100% 8-Aug-17 U Aung Kyaw Naing 221,000.00 $ 221,000.00
100% 162,400.00 $ 159,400.00
100% 143,500.00 $ 141,300.00
100% 15-16 14-Feb-15 13-Mar-15 Daw Than Than Aye 155,000.00 $ 145,000.00
100% 15-16 22-Dec-15 30-Mar-16 Daw Aye Aye Maw 155,000.00 145,000
100% 162,600.00 $ 159,600.00
100% 144,000.00 $ 141,800.00
100% 18-19 30-Sep-18 CCC Co.,Ltd 221,000.00 $ 221,000.00
100% 15-16 2-Feb-16 22-Mar-16 U Khin Maung Lwin;Daw Nyo 222,000.00 $ 209,000.00
100% 163,100.00 $ 160,100.00
100% 144,000.00 $ 141,800.00
100% 16-17 27-May-16 20-Sep-16 Daw Than Than Aye 155,000.00 $ 150,000.00
100% 16-17 13-Jun-16 26-Aug-16 Daw Ohnmar Khin 155,000.00 $ 150,000.00
100% 163,300.00 $ 160,400.00
100% 144,400.00 $ 142,300.00
100% 18-19 30-Sep-18 CCC Co.,Ltd 222,000.00 $ 222,000.00
100% 15-16 3-Mar-15 28-Apr-15 U Than Oo/ Naw Kanyaw Lah 223,000.00 $ 210,000.00
100% 163,800.00 $ 160,900.00
100% 18-19 9-Mar-18 19-Sep-18 Daw Hsu Thet Nwe 144,400.00 $ 142,300.00
100% 15-16 14-Feb-15 13-Mar-15 U Sein Win 156,000.00 $ 146,000.00
100% 15-16 14-Feb-15 13-Mar-15 U Sein Win 156,000.00 $ 146,000.00
100% 164,000.00 $ 161,100.00
100% 145,300.00 $ 143,200.00
100% 223,000.00 $ 223,000.00
100% 18-19 cancelled 30-Sep-18 CCC Co.,Ltd 224,000.00 $ 224,000.00
100% 164,400.00 $ 161,600.00
100% 144,900.00 $ 142,800.00
100% 16-17 5-Feb-16 21-Jun-16 U Zaw Myo Htut & Thwe Zin 157,000.00 $ 146,000.00
100% 16-17 31-Jan-16 14-Jun-16 Daw Pa Pa Myint Oo 157,000.00 $ 146,000.00
100% 164,600.00 $ 161,800.00
100% 145,800.00 $ 143,700.00
100% 16-17 11-Jun-16 15-Aug-16 U Ko Ko Chit 224,000.00 $ 217,000.00
100% 226,000.00 $ 226,000.00
100% 165,800.00 $ 163,000.00
100% 146,700.00 $ 144,700.00
100% 16-17 31-Mar-16 6-Apr-16 U Ar Kar Phyo Pyae 159,000.00 $ 154,000.00
100% 159,000.00
100% 166,000.00 $ 163,200.00
100% 147,500.00 $ 145,600.00
100% 16-17 5-Sep-16 6-Sep-16 Daw Myat Thiri Nyein 226,000.00 $ 226,000.00
100% 16-17 17-Feb-16 30-Mar-17 U Zaw Naing Oo 227,000.00 $ 214,000.00
100% 166,500.00 $ 163,700.00
100% 147,600.00 $ 145,700.00
100% 16-17 31-Mar-16 6-Apr-16 U Aung Kyaw Khing 160,000.00 $ 155,000.00
100% 16-17 1-Feb-16 12-Aug-16 U Thura Tint Soe & Daw Oo 160,000.00 $ 149,000.00
100% 166,700.00 $ 164,000.00
100% 148,000.00 $ 146,100.00
100% 227,000.00 $ 227,000.00
100% 18-19 30-Sep-18 CCC Co.,Ltd 228,000.00 $ 228,000.00
100% 167,100.00 $ 164,500.00
100% 148,000.00 $ 146,200.00
100% 160,000.00 $ 153,450.00
100% 17-18 31-Jan-18 Daw Khin Myat Kyu 162,000.00 $ 160,000.00
100% 167,300.00 $ 164,700.00
100% 17-Jan-17 U Zaw Weik & Daw Htay Wi 149,300.00 $ 147,500.00
100% 18-19 30-Sep-18 CCC Co.,Ltd 228,000.00 $ 228,000.00
100% 15-16 14-Feb-16 18-Mar-16 Yadanar Saing @ Annie/ U Maung229,000.00
Hein $ 216,000.00
100% 307,000.00 $ 304,000.00
100% 15-16 14-Feb-16 18-Mar-16 Daw Kay Thi Saing 161,000.00 $ 150,000.00
100% 15-16 16-Jun-15 16-Jun-15 U Linn Myaing+Daw Thi Thi 161,000.00 $ 150,000.00
100% 315,000.00 $ 312,000.00
100% 17-18 20-Jul-17 20-Jul-17 U Tun Lin Aung 229,000.00 $ 229,000.00
100% 15-16 11-Feb-16 15-Mar-16 Daw Yin Mar Thway 230,000.00 $ 217,000.00
100% 308,000.00 $ 305,000.00
100% 15-16 18-Nov-15 1-Feb-16 Ma War War Myint 162,000.00 $ 151,000.00
100% 16-17 20-Sep-16 13-Oct-16 U Sai Kyaw Lin Swe 162,000.00 $ 162,000.00
100% 314,000.00 $ 300,000.00
100% 15-16 14-Feb-15 17-Mar-15 Daw Thaw Dar Zin 234,000.00 $ 221,000.00
100% 16-17 15-Dec-15 1-Apr-16 Daw Kyein Shwin 312,000.00 $ 299,000.00
100% 15-16 14-Feb-15 17-Mar-15 Daw Thaw Dar Zin 165,000.00 $ 154,000.00
100% 16-17 21-Aug-16 21-Aug-16 U Htay Win & Daw Lei Lei W 165,000.00 $ 165,000.00
100% 323,000.00 $ 320,000.00
100% 15-16 30-Jan-16 15-Mar-16 Daw Thet Thet Nwe 234,000.00 $ 221,000.00
100% 235,000.00 $ 235,000.00
100% 317,000.00 $ 314,000.00
100% 15-16 9-May-15 16-Jun-15 U Yan Naing Htun & Ma Yin 166,000.00 $ 155,000.00
100% 15-16 4-Aug-15 2-Sep-15 Daw Hnin Yu Lwin & Dr.Cho 166,000.00 $ 155,000.00
100% 325,000.00 $ 322,000.00
100% 18-19 30-Sep-18 CCC Co.,Ltd 235,000.00 $ 235,000.00
100% 237,000.00 $ 237,000.00
100% 318,000.00 $ 315,000.00
100% 16-17 27-Mar-16 19-Jun-16 Daw Khin Nyein Su 166,000.00 $ 161,000.00
100% 16-17 18-Feb-16 21-May-16 Ko Aye Ko Ko Khaing, Ko Ye' Thiha Ko
166,000.00
& Ko Yan Aung
$ Htet156,000.00
Ko/ U Zaw Nyi Nyi Lwin, U Wai Yan
100% 327,000.00 $ 324,000.00
100% 237,000.00 $ 237,000.00
100% 18-19 30-Sep-18 CCC Co.,Ltd 238,000.00 $ 238,000.00
100% 320,000.00 $ 317,000.00
100% 15-16 16-Feb-15 20-Mar-15 U Aung Zaw New + Daw Ye 167,000.00 $ 156,000.00
100% 16-17 167,000.00 $ 156,000.00
100% 328,000.00 $ 325,000.00
100% 15-16 14-Jan-16 10-Mar-16 U Phone Myint Lwin & Daw 238,000.00 $ 224,000.00
100% 18-19 30-Sep-18 CCC Co.,Ltd 242,000.00 $ 242,000.00
100% 327,000.00 $ 324,000.00
100% 16-17 31-Aug-16 U Kyaw Kyaw & Daw Nang H 169,000.00 $ 158,000.00
100% 15-16 1-Feb-16 1-Feb-16 Daw Swe Swe Tin & Daw San 169,000.00 $ 158,000.00
100% 15-16 15-Dec-15 25-Feb-16 U Soe Myint Tun & Daw Nan 333,000.00 $ 319,000.00
100% 18-19 30-Sep-18 CCC Co.,Ltd 242,000.00 $ 242,000.00
100% 18-19 30-Sep-18 CCC Co.,Ltd 243,000.00 $ 243,000.00
100% 21-22 12-Oct-21 U Kyaw Soe Lin & Daw Myint 329,000.00 $ 326,000.00
100% 170,000.00 170,000
100% 16-17 170,000.00 $ 165,000.00
100% 338,000.00 $ 335,000.00
100% 243,000.00 $ 243,000.00
100% 244,000.00 $ 244,000.00
100% 21-22 331,000.00 $ 328,000.00
100% 16-17 24-Feb-16 3-May-16 U Aung Min Htun & Daw Mi 170,000.00 $ 160,000.00
100% 16-17 16-Jan-16 19-Aug-16 Daw Nang Loung Hom 170,000.00 $ 160,000.00
100% 340,000.00 $ 337,000.00
100% 18-19 30-Sep-18 CCC Co.,Ltd 244,000.00 $ 244,000.00
100% 246,000.00 $ 246,000.00
100% 333,000.00 $ 330,000.00
100% 17-18 29-Jan-16 15-May-17 Daw Khin Myat Kyu 322,000.00 $ 308,000.00
100% 17-18 5-Jan-16 22-Apr-17 Daw Hnin Nwe Tan 322,000.00 $ 308,000.00
100% 342,000.00 $ 339,000.00
100% 18-19 30-Sep-18 CCC Co.,Ltd 246,000.00 $ 246,000.00
100% 498,000.00 $ 498,000.00
100% 332,000.00 $ 332,000.00
100% 340,000.00 $ 340,000.00
Discount
2% Net Selling Price Completion % Recogonised Remain Recogonised
Parking Fee
(Base on Price (USD) up to Sep'18 (USD) (USD)
psf)
- - -
0.00 (33,709,732,735.30)
6,101,040,368 27,608,692,367
51,863
Balance Construction
Balance
Cost
charge to COGS Balance PUD Land Cost
TED Book TED Book
79.60% 79.60% Sep'18 Sep'18
as per incurred PUD as per incurred PUD
209,512,618 160,378,540 146,483,243.00 20,093,172.00
105,756,229 80,954,694 73,940,728.00 10,142,483.00
105,756,229 80,954,694 73,940,728.00 10,142,483.00
233,855,949.00 8,052,746.52
158,050,069.00
134,373,712.00 104,777,191.00 25,423,687.00
88,816,411 67,987,533 62,097,051.00 8,517,880.00
88,816,411 67,987,533 62,097,051.00 8,517,880.00
304,261,958.00
233,855,949.00 8,052,746.52
233,855,949.00 8,052,746.52
158,050,069.00
134,373,712.00 104,777,191.00 25,423,687.00
88,816,411 67,987,533 62,097,051.00 8,517,880.00
88,816,411 67,987,533 62,097,051.00 8,517,880.00
158,257,756.00
135,204,461.00 105,424,963.00 25,580,866.00
233,855,949.00
233,855,949.00 8,052,746.52
158,050,069.00
134,373,712.00 104,777,191.00 25,423,687.00
88,816,411 67,987,533 62,097,051.00 8,517,880.00
88,816,411 67,987,533 62,097,051.00 8,517,880.00
158,257,756.00
135,204,461.00 105,424,963.00 25,580,866.00
233,855,949.00 8,052,746.52
233,855,949.00 8,052,746.52
233,855,949.00
296,369,839.00
88,816,411 67,987,533 62,097,051.00 8,517,880.00
88,816,411 67,987,533 62,097,051.00 8,517,880.00
304,261,958.00
233,855,949.00 8,052,746.52
132,459,970 101,395,979 92,610,967.00 12,703,488.00
167,868,897 128,500,942 117,367,539.00 16,099,359.00
88,816,411 67,987,533 62,097,051.00 8,517,880.00
88,816,411 67,987,533 62,097,051.00 8,517,880.00
304,261,958.00
132,459,970 101,395,979 92,610,967.00 12,703,488.00
233,855,949.00
296,369,839.00
88,816,411 67,987,533 62,097,051.00 8,517,880.00
88,816,411 67,987,533 62,097,051.00 8,517,880.00
304,261,958.00
233,855,949.00 8,052,746.52
233,855,949.00
296,369,839.00
88,816,411 67,987,533 62,097,051.00 8,517,880.00
88,816,411 67,987,533 62,097,051.00 8,517,880.00
304,261,958.00
233,855,949.00
233,855,949.00 8,052,746.52
296,369,839.00
88,816,411 67,987,533 62,097,051.00 8,517,880.00
156,803,944.00
304,261,958.00
132,459,970 101,395,979 92,610,967.00 12,703,488.00
233,855,949.00 8,052,746.52
296,369,839.00
156,803,944.00
88,816,411 67,987,533 62,097,051.00 8,517,880.00
172,339,126 131,922,832 120,492,954.00 16,528,073.00
233,855,949.00 8,052,746.52
233,855,949.00 8,052,746.52
296,369,839.00
156,803,944.00
88,816,411 67,987,533 62,097,051.00 8,517,880.00
304,261,958.00
233,855,949.00
233,855,949.00
296,369,839.00
88,816,411 67,987,533 62,097,051.00 8,517,880.00
88,816,411 67,987,533 62,097,051.00 8,517,880.00
304,261,958.00
233,855,949.00 8,052,746.52
233,855,949.00
296,369,839.00
294,292,965.00
166,692,495 127,600,468 116,545,075.56 15,986,564.63
304,261,958.00
233,855,949.00 8,052,746.52
472,281,019.00
296,577,526.00
303,846,584.00
-
6,101,040,368.43 27,608,692,366.87 5,421,403,032.56 1,026,617,730.03
(0) 0
Actual PUD
5,879,763,987 9,770,723,463 9,770,723,463 4,110,907,054 724,949,910
- - - - -
- - - - -
132,459,970 16,422,921,255 0 198,035,930 38,284,354
88,816,411 1,415,047,649 1,415,047,649 1,112,460,049 263,383,466
6,101,040,368.43 27,608,692,366.87 11,185,771,111.87 5,421,403,032.56 1,026,617,730.03
(4,299,342,812.70)
- - 2,014,225,021.18
27,608,692,367 6,886,428,299.17
- (4,872,203,278.00)
0 0
Balance Construction
Balance Actual Actual Balance
Cost
Facilities Cost Balance PUD Adjustment Cost Balance PUD Land Cost
Balance PUD Balance PUD Balance PUD Balance PUD Balance PUD
Mar'19 Apr'19
Sold-sqt
Dr-COGS
Dr-Provision
Dr-IP
Cr-PUD
63,889,689.45 -
63889689.4519 63889689.4519
Up to Nov'19 Up to Dec'19 Up to Jan'20 Up to Feb'20
BYMA Construction
Balance PUD Balance PUD Balance PUD Balance PUD
- 5,317,891.86 - - -
- 2,684,326.10 - - -
- 2,684,326.10 - - -
- 3,362,125.90 - - -
- - - -
138,143,892.31 138,193,268.57 139,151,555.27 139,196,501.62
- 2,254,356.18 - - -
- 2,254,356.18 - - -
- - - -
- 3,362,125.90 - - -
- 3,362,125.90 - - -
- - - -
138,143,892.31 138,193,268.57 139,151,555.27 139,196,501.62
- 2,254,356.18 - - -
- 2,254,356.18 - - -
- - - -
138,997,950.06 139,047,631.58 140,011,842.77 140,057,066.99
- - - -
- 3,362,125.90 - - -
- - - -
138,143,892.31 138,193,268.57 139,151,555.27 139,196,501.62
- 2,254,356.18 - - -
- 2,254,356.18 - - -
- - - -
138,997,950.06 139,047,631.58 140,011,842.77 140,057,066.99
- 3,362,125.90 - - -
- 3,362,125.90 - - -
- - - -
- - - -
- - - -
- 2,254,356.18 - - -
- - - -
- - - -
- - - -
- 3,362,125.90 - - -
- 3,362,125.90 - - -
- - - -
- - - -
- 2,254,356.18 - - -
- 2,254,356.18 - - -
- - - -
- - - -
- - - -
- 3,362,125.90 - - -
- - - -
- - - -
- - - -
- 2,254,356.18 - - -
- - - -
138,997,950.06 139,047,631.58 140,011,842.77 140,057,066.99
- 3,362,125.90 - - -
- 3,362,125.90 - - -
- - - -
- 2,254,356.18 - - -
- 2,254,356.18 - - -
- - - -
- 3,362,125.90 - - -
- 3,362,125.90 - - -
- - - -
- 2,254,356.18 - - -
- 2,254,356.18 - - -
- - - -
- 3,362,125.90 - - -
- - - -
- - - -
- 2,254,356.18 - - -
- 2,254,356.18 - - -
- - - -
- 3,362,125.90 - - -
- 3,362,125.90 - - -
- 4,260,882.47 - - -
- 2,254,356.18 - - -
- 2,254,356.18 - - -
- - - -
- 3,362,125.90 - - -
- - - -
- - - -
- 2,254,356.18 - - -
- 2,254,356.18 - - -
- - - -
- 3,362,125.90 - - -
- - - -
- - - -
- 2,254,356.18 - - -
- 2,254,356.18 - - -
- - - -
- - - -
- 3,362,125.90 - - -
- - - -
- 2,254,356.18 - - -
- - - -
- - - -
- 3,362,125.90 - - -
- 3,362,125.90 - - -
- - - -
- - - -
- 2,254,356.18 - - -
- 4,374,346.75 - - -
- 3,362,125.90 - - -
- 3,362,125.90 - - -
- - - -
- - - -
161,976,844.99 162,034,463.34 163,152,711.34 163,205,160.33
- - - -
- - - -
- - - -
- - - -
- 2,254,356.18 - - -
- 2,254,356.18 - - -
- - - -
- 3,362,125.90 - - -
- - - -
- - - -
- - - -
- 4,231,023.45 - - -
- - - -
- 3,362,125.90 - - -
- - - -
- - - -
- - - -
- - - -
1,929,732,452.07 216,483,882.88 1,930,420,667.06 1,943,777,435.91 1,944,403,906.03
1,929,732,462.37 216,483,882.93 1,930,420,677.19 1,943,777,446.02 1,944,403,916.40
(10.30) (0.05) (10.12) (10.11) (10.36)
100%
Sold-sqt - Sold-sqt Sold-sqt Sold-sqt
Sold 155,604,322.55 Sold Sold Sold
-
-
-
-
- - - -
63889689.4519 63889689.4519 63889689.4519 63889689.4519
Up to Mar'20 Up to Apr'20 Up to May'20 Up to June'20 Up to July'20
Balance PUD Balance PUD Balance PUD Balance PUD Balance PUD
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
141,022,643.49 141,033,970.41 141,081,435.06 141,081,435.06 141,128,523.00
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
141,022,643.49 141,033,970.41 141,081,435.06 141,081,435.06 141,128,523.00
- - - - -
- - - - -
- - - - -
141,894,498.76 141,905,895.71 141,953,653.80 141,953,653.80 142,001,032.86
- - - - -
- - - - -
- - - - -
141,022,643.49 141,033,970.41 141,081,435.06 141,081,435.06 141,128,523.00
- - - - -
- - - - -
- - - - -
141,894,498.76 141,905,895.71 141,953,653.80 141,953,653.80 142,001,032.86
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
141,894,498.76 141,905,895.71 141,953,653.80 141,953,653.80 142,001,032.86
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
165,336,129.59 165,349,347.25 165,404,734.90 165,404,734.90 165,459,682.96
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
1,969,856,993.15 1,970,014,869.77 1,970,676,440.40 1,970,676,440.40 1,971,332,760.43
1,969,857,003.48 1,970,014,879.97 1,970,676,450.52 1,970,676,450.72 1,971,332,770.86
(10.32) (10.20) (10.11) (10.31) (10.42)
Sold-sqt Sold-sqt
Sold Sold
Dr-COGS Dr-COGS
Dr-Provision Dr-Provision
Dr-IP Dr-IP
Cr-PUD Cr-PUD
- -
63889689.4519 63889689.4519
Up to Aug'20 Up to Sep'20 Up to Oct'20 Up to Nov'20 Up to Dec'20
Balance PUD Balance PUD Balance PUD Balance PUD Balance PUD
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
141,128,622.57 125,085,438.15 125,085,438.15 125,085,438.15 125,085,438.15
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
141,128,622.57 125,085,438.15 125,085,438.15 125,085,438.15 125,085,438.15
- - - - -
- - - - -
- - - - -
142,001,133.04 125,858,763.55 125,858,763.55 125,858,763.55 125,858,763.55
- - - - -
- - - - -
- - - - -
141,128,622.57 125,085,438.15 125,085,438.15 125,085,438.15 125,085,438.15
- - - - -
- - - - -
- - - - -
142,001,133.04 125,858,763.55 125,858,763.55 125,858,763.55 125,858,763.55
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
142,001,133.04 125,858,763.55 125,858,763.55 125,858,763.55 125,858,763.55
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
165,459,799.15 - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
1,971,334,148.22 1,600,982,799.02 1,600,982,799.02 1,600,982,799.02 1,600,982,799.02
1,971,334,158.54 1,600,982,809.24 1,600,982,809.31 - -
(10.31) (10.22) (10.29) 1,600,982,799.02 1,600,982,799.02
1,600,982,809.31 -
(10.29) 1,600,982,799.02
Up to Jan'21 Up to Feb'21 Up to Mar'21 Up to Apr'21 Up to May'21
Balance PUD Balance PUD Balance PUD Balance PUD Balance PUD
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
125,085,438.15 125,085,438.15 125,085,438.15 125,085,438.15 125,085,438.15
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
125,085,438.15 125,085,438.15 125,085,438.15 125,085,438.15 125,085,438.15
- - - - -
- - - - -
- - - - -
125,858,763.55 125,858,763.55 125,858,763.55 125,858,763.55 125,858,763.55
- - - - -
- - - - -
- - - - -
125,085,438.15 125,085,438.15 125,085,438.15 125,085,438.15 125,085,438.15
- - - - -
- - - - -
- - - - -
125,858,763.55 125,858,763.55 125,858,763.55 125,858,763.55 125,858,763.55
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
125,858,763.55 125,858,763.55 125,858,763.55 125,858,763.55 125,858,763.55
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
1,600,982,799.02 1,600,982,799.02 1,600,982,799.02 1,600,982,799.02 1,600,982,799.02
- - 1,600,982,809.31 1,600,982,809.31 -
1,600,982,799.02 1,600,982,799.02 (10.29) (10.29) 1,600,982,799.02
- - - - -
1,600,982,799.02 1,600,982,799.02 1,600,982,799.02 1,600,982,799.02 1,600,982,799.02
Up to June'21 Up to July'21 Up to Aug'21 Up to Sep'21 Up to Oct'21
Balance PUD Balance PUD Balance PUD Balance PUD Balance PUD
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
125,085,438.15 125,085,438.15 125,085,438.15 125,085,438.15 125,085,438.15
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
125,085,438.15 125,085,438.15 125,085,438.15 125,085,438.15 125,085,438.15
- - - - -
- - - - -
- - - - -
125,858,763.55 125,858,763.55 125,858,763.55 125,858,763.55 125,858,763.55
- - - - -
- - - - -
- - - - -
125,085,438.15 125,085,438.15 125,085,438.15 125,085,438.15 125,085,438.15
- - - - -
- - - - -
- - - - -
125,858,763.55 125,858,763.55 125,858,763.55 125,858,763.55 125,858,763.55
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
125,858,763.55 125,858,763.55 125,858,763.55 125,858,763.55 125,858,763.55
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
1,600,982,799.02 1,600,982,799.02 1,600,982,799.02 1,600,982,799.02 1,600,982,799.02
- 1,600,982,809.31 1,600,982,809.31 - -
1,600,982,799.02 (10.29) (10.29) 1,600,982,799.02 1,600,982,799.02
- - - - -
1,600,982,799.02 1,600,982,799.02 1,600,982,799.02 1,600,982,799.02 1,600,982,799.02
Up to Nov'21 Up to Dec'21 Up to Jan'22 Up to Feb'22 Up to Mar'22
Balance PUD Balance PUD Balance PUD Balance PUD Balance PUD
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
125,085,438.15 125,085,438.15 125,085,438.15 125,085,438.15 125,085,438.15
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
125,085,438.15 125,085,438.15 125,085,438.15 125,085,438.15 125,085,438.15
- - - - -
- - - - -
- - - - -
125,858,763.55 125,858,763.55 125,858,763.55 125,858,763.55 125,858,763.55
- - - - -
- - - - -
- - - - -
125,085,438.15 125,085,438.15 125,085,438.15 125,085,438.15 125,085,438.15
- - - - -
- - - - -
- - - - -
125,858,763.55 125,858,763.55 125,858,763.55 -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
125,858,763.55 125,858,763.55 125,858,763.55 125,858,763.55 125,858,763.55
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
1,600,982,799.02 1,600,982,799.02 1,600,982,799.02 1,253,947,683.10 1,253,947,683.10
- - - - 1,253,947,693.39
1,600,982,799.02 1,600,982,799.02 1,600,982,799.02 1,253,947,683.10 (10.29)
- - - - -
1,600,982,799.02 1,600,982,799.02 1,600,982,799.02 1,253,947,683.10 1,253,947,683.10
Up to Apr'22 Up to May'22 Up to June'22 Up to July'22 Up to Aug'22
Balance PUD Balance PUD Balance PUD Balance PUD Balance PUD
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
125,085,438.15 125,085,438.15 125,085,438.15 125,085,438.15 125,275,914.35
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
125,085,438.15 125,085,438.15 125,085,438.15 125,085,438.15 125,275,914.35
- - - - -
- - - - -
- - - - -
125,858,763.55 125,858,763.55 125,858,763.55 125,858,763.55 126,049,239.75
- - - - -
- - - - -
- - - - -
125,085,438.15 125,085,438.15 125,085,438.15 125,085,438.15 125,275,914.35
- - - - -
- - - - -
- - - - -
- 0.00 - 0.00 0.00
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
125,858,763.55 125,858,763.55 125,858,763.55 125,858,763.55 126,049,239.75
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
1,253,947,683.10 1,253,947,683.10 1,253,947,683.10 1,253,947,683.10 1,255,852,445.10
1,253,947,693.39 1,253,947,693.39 - - 1,255,852,455.39
(10.29) (10.29) 1,253,947,683.10 1,253,947,683.10 (10.29)
- - - - -
1,253,947,683.10 1,253,947,683.10 1,253,947,683.10 1,253,947,683.10 1,255,852,445.10
Up to Sep'22 Up to Oct'22 Up to Nov'22 Up to Dec'22 Up to Jan'23
Balance PUD Balance PUD Balance PUD Balance PUD Balance PUD
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
125,275,914.35 125,327,914.35 125,628,926.75 125,962,260.05 125,962,260.05
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
125,275,914.35 125,327,914.35 125,628,926.75 125,962,260.05 125,962,260.05
- - - - -
- - - - -
- - - - -
126,049,239.75 126,101,239.75 126,402,252.15 126,735,585.45 126,735,585.45
- - - - -
- - - - -
- - - - -
125,275,914.35 125,327,914.35 125,628,926.75 125,962,260.05 125,962,260.05
- - - - -
- - - - -
- - - - -
0.00 0.00 0.00 0.00 0.00
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
126,049,239.75 126,101,239.75 126,402,252.15 126,735,585.45 126,735,585.45
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
1,255,852,445.10 1,256,372,445.10 1,259,382,569.10 1,262,715,902.10 1,262,715,902.10
1,255,852,455.39 1,256,372,455.39 - 1,262,715,912.39 -
(10.29) (10.29) 1,259,382,569.10 (10.29) 1,262,715,902.10
- - - - -
1,255,852,445.10 1,256,372,445.10 1,259,382,569.10 1,262,715,902.10 1,262,715,902.10
Up to Feb'23 Up to Mar'23
Feb'23 Mar'23
- -
- -
- -
- -
- -
125,962,260.05 125,962,260.05
- -
- -
- -
- -
- -
- -
125,962,260.05 125,962,260.05
- -
- -
- -
126,735,585.45 126,735,585.45
- -
- -
- -
125,962,260.05 125,962,260.05
- -
- -
- -
0.00 0.00
- -
(0.00) (0.00)
- -
125,962,260.05 125,962,260.05
- -
- -
- -
126,735,585.45 126,735,585.45
- -
- -
- -
125,962,260.05 125,962,260.05
- -
- -
- -
126,735,585.45 126,735,585.45
- -
- -
- -
125,962,260.05 125,962,260.05
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
126,735,585.45 126,735,585.45
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
1,262,715,902.10 1,262,715,902.10
- -
1,262,715,902.10 1,262,715,902.10
- -
1,262,715,902.10 1,262,715,902.10
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
10,093,243.14
(0.00)
-
-
-
-
10,093,243.14
Sold units COGS up to Dec'19 IP units COGS up to
Construction Cost Construction Cost
Land Cost
Facilities Cost Total COGS
- - -
31,921,041.31 4,894,581.03 189,025,167.28
- - -
- - -
31,669,363.60 4,855,990.44 187,534,823.33
31,962,986.77 4,901,013.29 189,273,557.39
- - -
- - -
47,231,395.46 7,242,179.45 279,687,697.52
31,921,041.31 4,894,581.03 189,025,167.28
- - -
- - -
- - -
31,962,986.77 4,901,013.29 189,273,557.39
- - -
- - -
47,231,395.46 7,242,179.45 279,687,697.52
31,921,041.31 4,894,581.03 189,025,167.28
- - -
- - -
- - -
31,962,986.77 4,901,013.29 189,273,557.39
27,306,961.55 4,187,085.96 161,702,212.58
- - -
- - -
31,921,041.31 4,894,581.03 189,025,167.28
27,139,176.74 4,161,358.90 160,708,650.96
- - -
- - -
31,962,986.77 4,901,013.29 189,273,557.39
27,306,961.55 4,187,085.96 161,702,212.58
- - -
- - -
31,921,041.31 4,894,581.03 189,025,167.28
- - -
- - -
- - -
31,962,986.77 4,901,013.29 189,273,557.39
27,306,961.55 4,187,085.96 161,702,212.58
47,231,395.46 7,242,179.45 279,687,697.52
- - -
31,921,041.31 4,894,581.03 189,025,167.28
27,139,176.74 4,161,358.90 160,708,650.96
- - -
- - -
31,962,986.77 4,901,013.29 189,273,557.39
27,306,961.55 4,187,085.96 161,702,212.58
- - -
47,231,395.46 7,242,179.45 279,687,697.52
31,921,041.31 4,894,581.03 189,025,167.28
27,139,176.74 4,161,358.90 160,708,650.96
- - -
31,669,363.60 4,855,990.44 187,534,823.33
31,962,986.77 4,901,013.29 189,273,557.39
27,306,961.55 4,187,085.96 161,702,212.58
- - -
- - -
31,921,041.31 4,894,581.03 189,025,167.28
27,139,176.74 4,161,358.90 160,708,650.96
- - -
- - -
31,962,986.77 4,901,013.29 189,273,557.39
27,306,961.55 4,187,085.96 161,702,212.58
47,231,395.46 7,242,179.45 279,687,697.52
- - -
31,921,041.31 4,894,581.03 189,025,167.28
27,139,176.74 4,161,358.90 160,708,650.96
31,669,363.60 4,855,990.44 187,534,823.33
- - -
31,962,986.77 4,901,013.29 189,273,557.39
- - -
- - -
- - -
59,857,195.65 9,178,142.96 354,453,236.09
- - -
- - -
61,451,149.84 9,422,550.97 363,892,074.81
- - -
- - -
59,857,195.65 9,178,142.96 354,453,236.09
- - -
- - -
61,451,149.84 9,422,550.97 363,892,074.81
- - -
47,231,395.46 7,242,179.45 279,687,697.52
59,857,195.65 9,178,142.96 354,453,236.09
- - -
- - -
61,451,149.84 9,422,550.97 363,892,074.81
- - -
- - -
- - -
- - -
- - -
61,451,149.84 9,422,550.97 363,892,074.81
- - -
47,231,395.46 7,242,179.45 279,687,697.52
59,857,195.65 9,178,142.96 354,453,236.09
- - -
- - -
61,451,149.84 9,422,550.97 363,892,074.81
- - -
47,231,395.46 7,242,179.45 279,687,697.52
59,857,195.65 9,178,142.96 354,453,236.09
- - -
- - -
61,451,149.84 9,422,550.97 363,892,074.81
47,231,395.46 7,242,179.45 279,687,697.52
- - -
59,857,195.65 9,178,142.96 354,453,236.09
- - -
31,669,363.60 4,855,990.44 187,534,823.33
61,451,149.84 9,422,550.97 363,892,074.81
- - -
- - -
59,857,195.65 9,178,142.96 354,453,236.09
31,669,363.60 4,855,990.44 187,534,823.33
- - -
- - -
- - -
- - -
- - -
31,669,363.60 4,855,990.44 187,534,823.33
- - -
61,451,149.84 9,422,550.97 363,892,074.81
47,231,395.46 7,242,179.45 279,687,697.52
47,231,395.46 7,242,179.45 279,687,697.52
- - -
- - -
- - -
61,451,149.84 9,422,550.97 363,892,074.81
- - -
47,231,395.46 7,242,179.45 279,687,697.52
59,857,195.65 9,178,142.96 354,453,236.09
59,437,733.12 9,113,825.33 351,969,330.59
- - -
61,451,149.84 9,422,550.97 363,892,074.81
- - -
95,385,607.87 14,625,856.69 564,839,985.35
59,899,141.10 9,184,575.23 354,701,626.26
61,367,257.93 9,409,687.45 363,395,294.56
T2
T3
T4
T2 New FFC New Certifed Balance Certified Finance Certified PUD+Balance Certified
T3 USD Total MMK MMK USD Total MMK MMK USD Total MMK
T4 42,797,317.58 94,406,701,676.85 26,827,236,110.87 35,853,941.43 80,894,979,787.31 3,041,110,647.80 6,943,376.15 13,511,721,889.54
56,456,879.64 106,516,249,766.33 29,930,642,060.36 38,552,868.95 81,128,852,025.96 1,610,871,550.25 17,904,010.69 25,387,397,740.37
(13,659,562.05) (12,109,548,089.48) (3,103,405,949.49) (2,698,927.52) (233,872,238.65) 1,430,239,097.56 (10,960,634.53) (11,875,675,850.83)
T2
T3 July'19 20,256,615.59 42,755,921,141.11 11,673,347,672.75 16,371,271.33 36,361,224,844.73 535,597,161.63 3,885,344.25 6,394,696,296.38 38,034,283,326.20 44,428,979,622.58 86%
T4 July'19 7,541,282.40 19,855,540,608.67 6,350,378,197.68 7,178,468.30 17,175,508,394.08 2,132,908,558.57 362,814.10 2,680,032,214.58 21,247,991,526.91 23,928,023,741.50 89%
July'19 14,999,419.60 31,795,239,927.08 8,803,510,240.43 12,304,201.80 27,358,246,548.50 372,604,927.61 2,695,217.81 4,436,993,378.58 25,419,565,376.67 29,856,558,755.25 86%
42,797,317.58 94,406,701,676.85 26,827,236,110.87 35,853,941.43 80,894,979,787.31 3,041,110,647.80 6,943,376.15 13,511,721,889.54 84,701,840,229.79 98,213,562,119.33 87%
Aug'19 19,821,318.56 38,899,460,709.00 12,180,722,369.12 17,875,108.07 35,918,865,887.41 396,027,297.14 1,946,210.49 2,980,594,821.58 40,712,273,778.13 43,692,868,599.71 94%
Aug'19 22,079,816.59 38,717,256,915.85 8,496,834,419.46 7,509,104.30 18,468,924,929.86 898,426,063.91 14,570,712.29 20,248,331,985.98 22,605,242,710.37 42,853,574,696.35 53%
Aug'19 14,555,744.49 28,899,532,141.49 9,253,085,271.77 13,168,656.58 26,741,061,208.68 316,418,189.20 1,387,087.91 2,158,470,932.80 27,474,735,535.17 29,633,206,467.97 93%
56,456,879.64 106,516,249,766.33 29,930,642,060.36 38,552,868.95 81,128,852,025.96 1,610,871,550.25 17,904,010.69 25,387,397,740.37 90,792,252,023.66 116,179,649,764.03 79%
(13,659,562.05) 12,109,548,089.48 3,103,405,949.49 (2,698,927.52) 233,872,238.65 (1,430,239,097.56) 10,960,634.53 11,875,675,850.83 6,090,411,793.88 17,966,087,644.71
No. Building Unit No. Unit Type Room Type Sqare.ft View Leasing Status Fridge 2 door TV 32" TV 40" Microwave Total Cost Per Unit
T2 T4 T2 T4 Total
Unit Unit Fridge 2 door TV 32" TV 40" Microwave Fridge 2 door TV 32" TV 40" Microwave Unit Fridge 2 door
MMK MMK MMK
1BR 3 5 - 745,713 - 257,142 - 1,242,855 - 428,570 8 -
2BR 18 - 6,565,716 - 6,342,858 1,542,852 - - - - 18 6,565,716
3BR 5 1 1,823,810 - 1,761,905 428,570 364,762 - 352,381 85,714 6 2,188,572
Total 26 6 8,389,526 745,713 8,104,763 2,228,564 364,762 1,242,855 352,381 514,284 32 8,754,288
Total Amount
1,671,425.0
9,634,284.00
9,634,284.00
2,408,571.00
1,002,855.0
4,817,142.00
2,408,571.00
21,942,848
Total
TV 32"
1,988,568
-
-
1,988,568
21,942,848
Total
19,468,566.00
2,474,282.00
21,942,848.00
21942857
9.00
Description
I BUILDING WORKS
A Phase 1 / Byma
Phase 1 / Byma
Total Cost Total Cost Certified Amount Certified Amount Balance to Certified Balance to Certified
(MMK) (USD) (USD) (MMK) (USD)
On-Shore Off-Shore (MMK) MMK USD
- - - - - -
- - - - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
811,662,185.36 - 811,074,986.85 - 587,198.51 -
477,569,442.23 - 476,982,243.72 - 587,198.51 - 99.88% 476,982,243.72 0.00
334,092,743.13 - 334,092,743.13 - - - 100.00% 334,092,743.13 0.00
108,792,158.56 434,434.12 107,638,710.15 427,179.96 - -
39,787,200.00 116,400.00 39,787,200.00 116,400.00 - - 100.00% 39,787,200.00 116,400.00
- 191,882.00 - 191,882.00
69,004,958.56 126,152.11 67,851,510.15 118,897.96
- 409,194.09 - 376,201.87 - 32,992.21
- 409,194.09 - 376,201.87 - 32,992.21 62% 0.00 253,700.33
35,300,000.00 1,913,217.65 33,619,048.00 - 1,680,952.00 1,913,217.65
35,300,000.00 1,913,217.65 33,619,048.00 - 1,680,952.00 1,913,217.65
- -
260,340,447.90 - 41,322,033.15 -
29,370,480.00 - 17,419,317.42 - 11,951,162.58
- -
28,326,270.27 - 23,902,715.73 4,423,554.54
- - - -
202,643,697.63 - - -
- - - -
10,767,483,636.42 19,872,595.65 10,545,043,622.75 17,919,131.63 2,268,150.51 1,946,209.87
#REF!
0.89634722152468 #REF! 0.110109186391998
with clubhouse 46,701,966,151.41
w/o clubhouse 56,210,468,567.14 15502228528.999 20,918,292.47
510,778,681.97 591,038.43
GFA (Sft) 254,171.00
NSA (Sft) 232,023.00 13721894914.0988 18,302,288.03
13,309,608,271.20 18,302,288.03
with clubhouse (unit rate GFA 183,742.31 412,286,642.90 -
w/o clubhouse (unit rate GFA 221,152.17
76,946,120.58
with clubhouse (unit rate NSA 201,281.62 335,340,522.32
w/o clubhouse (unit rate NSA 242,262.49 412,286,642.90 - - -
4,534,482,519.07 5,814,541.34 - - - -
21,214,932,028.15 15,723,854.30 - - - -
3,400,861,889.30 4,360,906.01 412,286,642.90 - - -
29,150,276,436.52 25,899,301.65 13,309,608,271.20 18,302,288.03 1,461,669,712.67 2,017,711.86
14,991,449,847.03 20,327,254.04
4,609,300,206.90
#REF!
#REF!
#REF!
7,341.36
(220,171,863.16) (7,254.15)
TOWER -3
Total cost (FFC)- TOWER 3 Certified Amount -Tower 3 Balance to Certified- Tower 3 POC% POC% amount
Total Cost Total Cost Certified Amount Certified Amount Balance to Certified Balance to Certified
(MMK) (USD) (USD) (MMK) (USD)
On-Shore Off-Shore (MMK) MMK USD
- 13,371,993.20 - - - 10,150,800.67
- 10,150,800.67 - - - 10,150,800.67
- 162,000.00 - -
- 974,662.47 - -
- 536,064.36 - -
- 900,588.12 - -
- 38,076.77 - -
- 609,800.82 - -
477,578,317.22 - 477,578,317.47 - - 0.25 -
322,174,702.75 - 322,174,703.00 - (0.25) - 100.00% 322,174,703.00 -
155,403,614.47 - 155,403,614.47 - - - 100.00% 155,403,614.47 -
55,027,897.20 292,671.00 55,027,897.20 292,671.00 - -
29,840,400.00 87,300.00 29,840,400.00 87,300.00 - - 100.00% 29,840,400.00 87,300.00
- 143,911.50 - 143,911.50 100.00% - 143,911.50
25,187,497.20 61,459.50 25,187,497.20 61,459.50 100.00% 25,187,497.20 61,459.50
- - - - - -
- - - - - -
- 1,100,000.00 - - - 1,100,000.00
- 1,100,000.00 - - - 1,100,000.00
-
- - - -
- - - -
- - - -
- - - -
- - - -
6,976,100,269.42 21,693,730.20 6,976,100,269.67 7,221,737.00 - 0.25 11,250,800.67
- -
9395260483.36994 22,079,816.59
- -
- 22,079,816.59
- - - - - -
- - - - - -
- - - - - -
- - - - - -
9,395,260,483.37 22,079,816.59 8,496,834,419.46 7,509,104.30 898,426,063.91 11,349,519.76
18,603,676,894.24
#REF!
#REF!
#REF!
5,519.82
- (3,221,192.53)
TOWER -4
Total cost (FFC)- TOWER 4 Certified Amount -Tower 4 Balance to Certified- Tower 4
Total Cost Total Cost Certified Amount Certified Amount Balance to Certified Balance to Certified
(MMK) (USD) (USD) (MMK) (USD)
On-Shore Off-Shore (MMK)
7,184,830,233.20 12,665,875.10 7,184,830,233.20 12,665,875 - - 0.20 0.10 23,179,713,132.80 36,710,690.90 0.20 0.10
7,184,830,233.20 12,665,875.10 7,184,830,233.20 12,665,875.10 - - 0.20 0.10 23,179,713,132.80 36,710,690.90 0.20 0.10
- - - - - - - - - 13,371,993.20 - -
- - - - - - - 10,150,800.67 - -
- -
- -
- -
- -
- -
- -
611,276,388.06 - 611,863,586.57 - - 587,198.52 - 0.00 - 1,900,516,890.64 - 0.01 -
359,241,511.66 - 359,828,710.18 - (587,198.52) - 0.00 - 1,158,985,656.64 - 0.01 -
252,034,876.40 - 252,034,876.40 - - - - - 741,531,234.00 - - -
81,896,772.24 326,378.89 80,879,331.65 320,547.04 - - - - 245,716,828.00 1,053,484.00 - -
29,840,400.00 87,300.00 29,840,400.00 87,300.00 - - - - 99,468,000.00 291,000.00 - -
- 143,911.50 - 143,911.50 - 479,705.00 - -
52,056,372.24 95,167.39 51,038,931.65 89,335.54 146,248,828.00 282,779.00 - -
- 230,171.67 - 215,414.18 - 14,757.50 - (11,910.00) - 639,365.76 - (59,659.71)
- 230,171.67 - 215,414.18 - 14,757.50 - (11,910.00) - 639,365.76 - (59,659.71)
137,348,500.00 1,372,331.03 112,783,876.00 - 24,564,624.00 1,372,331.03 - - 172,648,500.00 4,385,548.68 (172,648,500.00) -
137,348,500.00 1,372,331.03 112,783,876.00 - 24,564,624.00 1,372,331.03 - - 172,648,500.00 4,385,548.68 (172,648,500.00) (1,100,000.00)
-
190,761,397.10 - 31,172,761.85 -
16,520,895.00 - 13,140,888.58 -
21,368,940.73 - 18,031,873.27
- - - -
152,871,561.37 - - - (323,314,318.68) -
-
8,206,113,290.60 14,594,756.69 8,021,529,789.27 13,201,836.32 23,977,425.48 1,387,088.53 (41,934,588.80) (11,909.90) 25,949,697,196.44 56,161,082.54 (222,343,710.79) (59,659.61)
- - - - - -
- - - - - -
1,016,206,057.92 287,366.68 886,910,493.58 287,367.30 129,295,564.34 - 0.62 - - 2,798,155,006.20 958,016.10 - -
- 104,232.30 - 104,232.30 - - - - - 347,441.00 - -
- 183,135.00 - 183,135.00 - - - - - 610,450.00 - -
96,750,000.00 - 96,750,000.00 - - - - - 225,000,000.00 - - -
1,495,406.79 - 0.62 1,077,736.18 - 417,670.61 - 0.62 - - 4,874,640.77 125.10 - -
917,960,651.13 - 789,082,757.40 - 128,877,893.73 - - - 2,568,280,365.43 - - -
1,059,642,772.75 - 1,037,387,907.14 - 22,254,865.61 - - - 3,506,196,628.16 - (44,850,000.00) -
- - - - - - - - - - - -
- - - - - - - - - - - -
0.18 - - -
643,075,459.07 - 643,075,458.89 - 2,136,463,319.17 - - -
397,281,813.68 - 394,312,448.25 - 2,969,365.43 - - 1,324,883,308.99 - - -
19,285,500.00 - 19,285,500.00 - - - 44,850,000.00 - (44,850,000.00) -
996,880,432.60 53,939.63 47,478,806.88 - 949,401,625.72 53,939.63 - - 3,264,268,871.47 224,035.00 - -
996,880,432.60 53,939.63 47,478,806.88 - 949,401,625.72 53,939.63 - - 3,264,268,871.47 224,035.00 - -
- - - - - - - - - - - -
149,723,091.00 - 149,723,091.00 - - - (1.00) - 296,958,273.00 - (1.00) -
149,723,091.00 - 149,723,091.00 - - - (1.00) - 296,958,273.00 - (1.00) -
- - - - - - - - - - - -
- - - - - - - - - - - -
- - - - - - - - - - - -
- - - - - - - - - - - -
- - - - - - - - - - - -
- - - - - - - - - - - -
3,222,452,354.27 341,306.31 2,121,500,298.60 287,367.30 1,100,952,055.67 53,939.01 (1.00) - 9,865,578,778.83 1,182,051.10 (44,850,001.00) -
11,428,565,644.87 14,936,063.00 10,143,030,087.87 13,489,203.62 1,124,929,481.15 1,441,027.54 (41,934,589.80) (11,909.90) 35,815,275,975.27 57,343,133.64 (267,193,711.79) (59,659.61)
- - - - - - - - - -
- - - - - - - -
- - - -
11,428,565,644.87 14,936,063.00 10,143,030,087.87 13,489,203.62 1,124,929,481.15 1,441,027.54 (41,934,589.80) (11,909.90) 35,815,275,975.27 57,343,133.64 (267,193,711.79) (59,659.61)
1.00 1,560.00 1.00 1,560.00 1.00 1,560.00 1.00 1,560.00
11,428,565,644.87 23,300,258,285.22 10,143,030,087.87 21,043,157,645.64 1,124,929,481.15 2,248,002,961.38 (41,934,589.80) (18,579,444.00) 35,815,275,975.27 89,455,288,471.12
34,728,823,930.09 31,186,187,733.51 3,372,932,442.53 90% (60,514,033.80) - 125,270,564,446.39
- - - - - - - - - -
- - - - - -
- - - - - -
- -
- -
- -
11,428,565,644.87 14,936,063.00 10,143,030,087.87 13,489,203.62 1,124,929,481.15 1,441,027.54 (41,934,589.80) (11,909.90) 35,815,275,975.27 57,343,133.64
1.00 1,560.00 1.00 1,560.00 1.00 1,560.00 (2.00) (3,120.00) 1.00 1,560.00
11,428,565,644.87 23,300,258,285.22 10,143,030,087.87 21,043,157,645.64 1,124,929,481.15 2,248,002,961.38 (41,934,589.80) (18,579,444.00) 35,815,275,975.27 89,455,288,471.12
34,728,823,930.09 31,186,187,733.51 3,372,932,442.53 (60,514,033.80) - 125,270,564,446.39
- - - -
3,372,932,442.53
#REF!
#REF!
#REF!
5,538.22
(160,606,075.84) (5,831.85)
- - - -
Tower 2, Tower 3, Tower 4
Total cost (FFC) Certified Amount Balance to Certified
I BUILDING WORKS
A Phase 1 / Byma 23,179,713,133.00 36,710,691.00 40/30/30 - SA5 & Vos 23,179,713,133.00 36,710,691 - -
Phase 1 / Byma 23,179,713,133.00 36,710,691.00 23,179,713,133.00 36,710,691.00 - -
B Cost to complete for T3 Fiot out (by third party) - - without Oakwood requirement - - - -
Building ID Fit Out - cost allocationT3 - -
FF&E - cost allocationT3 - -
OS&E -
C Taxes - - - - - -
Commercial Tax - BYMA (Onshore Contract) split 40/30/30 - -
Tax / Import Duty Savings / Recovered Cost - BYMA split 40/30/30 - - -
D Interst Fee - - - - - -
Interest Fees (3%) to deferred payment split 40/30/30 - -
E Central Gas Installation (Tokai) - 579,706.05 - 579,706.05 - -
Central Gas Installation (Tokai) - 579,706.05 cost allocationT2 / T4 - 579,706.05 - -
E Descope Work to be completed 401,406,634.00 3,285,548.68 176,963,130.00 - 224,443,504.00 3,285,548.68
Descope Work to be completed 401,406,634.00 3,285,548.68 cost allocationT2 / T4 176,963,130.00 - 224,443,504.00 3,285,548.68
Sub-total Building Works (A+B+C+D) 23,581,119,767.00 40,575,945.73 23,356,676,263.00 37,290,397.05 224,443,504.00 3,285,548.68
T2 (without land) and from other sheet 15,221,434,418.20 19,147,507.70 10,691,119,784.33 14,011,712.32 4,534,482,519.07 5,814,541.34
T3 29,230,145,952.49 26,674,700.91 8,018,339,838.25 10,508,784.24 21,214,932,028.15 15,723,854.30
T4 11,416,075,813.65 14,360,630.77 8,018,339,838.25 10,508,784.24 3,400,861,889.30 4,360,906.01
55,867,656,184.34 60,182,839.38 26,727,799,460.83 35,029,280.80 29,150,276,436.52 25,899,301.65
29,840,621,401.36 41,533,961.83 29,605,738,458.91 38,248,288.05 234,882,942.45 3,285,673.78
106,037,860,102.79
#REF!
#REF!
#REF!
18,399.39
- -
5,235,678,435.78
29,886,148,367.25
34,101,178,041.23 71,936,682,061.56 (24,650,469,931.47)
29,605,738,458.91
TOWER -2
Total cost (FFC)- TOWER 2 Certified Amount -Tower 2 Balance to Certified- Tower 2
Total Cost Total Cost Certified Amount Certified Amount Balance to Certified Balance to Certified
(MMK) (USD) (USD) (MMK) (USD)
On-Shore Off-Shore (MMK)
- - -
15,502,228,529.00 20,918,292.47
2,925,478,862.73 1,096,973.91
12,576,749,666.27 19,821,318.56
Tax 811,662,185.36
Interest 108,792,158.56
Sport Field 175,438,159.65
FF&E 335,340,522.32
ZNC Acces 25,564,500.00
147,235,182.00
Risk 1,321,446,154.84
2,925,478,862.73
(9,651,270,803.54)
3,336,751,340.39
#REF!
#REF!
#REF!
7,341.36
- -
TOWER -3
Total cost (FFC)- TOWER 3 Certified Amount -Tower 3 Balance to Certified- Tower 3
Total Cost Total Cost Certified Amount Certified Amount Balance to Certified Balance to Certified
(MMK) (USD) (USD) (MMK) (USD)
On-Shore Off-Shore (MMK)
- - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
9,395,260,483.37 22,079,816.60 7,916,907,134.82 7,216,433.30 1,478,353,348.55 14,863,383.30
23,966,652,274.65
#REF!
#REF!
#REF!
5,519.82
- -
TOWER -4
Total cost (FFC)- TOWER 4 Certified Amount -Tower 4 Balance to Certified- Tower 4
Total Cost Total Cost Certified Amount Certified Amount Balance to Certified Balance to Certified
(MMK) (USD) (USD) (MMK) (USD)
On-Shore Off-Shore (MMK)
7,184,830,233.20 12,665,875.10 7,184,830,233.20 12,665,875 - - 0.20 0.10 23,179,713,132.80 36,710,690.90 0.20 0.10
7,184,830,233.20 12,665,875.10 7,184,830,233.20 12,665,875.10 - - 0.20 0.10 23,179,713,132.80 36,710,690.90 0.20 0.10
- - - - - - - - - 13,371,993.20 - (13,371,993.20)
- - - - - 13,371,993.20 - (13,371,993.20)
- - - - - - - -
- - - - - - - -
- - - - - - - - 477,578,317.22 - (477,578,317.22) -
- - - - - - 322,174,702.75 - (322,174,702.75) -
- - - - - - 155,403,614.47 - (155,403,614.47) -
- - - - - - - - 55,027,897.20 292,671.00 (55,027,897.20) (292,671.00)
- - - - - - - - 55,027,897.20 292,671.00 (55,027,897.20) (292,671.00)
- 230,171.67 - 215,414.18 - 14,757.50 - (11,910.00) - 639,365.76 - (59,659.71)
- 230,171.67 - 215,414.18 - 14,757.50 - (11,910.00) - 639,365.76 - (59,659.71)
328,109,897.10 1,372,331.03 143,956,637.85 - 184,153,259.25 1,372,331.03 (41,934,589.00) - 623,750,345.00 4,385,548.68 (222,343,711.00) (1,100,000.00)
328,109,897.10 1,372,331.03 143,956,637.85 - 184,153,259.25 1,372,331.03 (41,934,589.00) - 623,750,345.00 4,385,548.68 (222,343,711.00) (1,100,000.00)
7,512,940,130.30 14,268,377.81 7,328,786,871.05 12,881,289.28 184,153,259.25 1,387,088.53 (41,934,588.80) (11,909.90) 24,336,069,692.22 55,400,269.54 (754,949,925.22) (14,824,323.81)
- - - - - -
- - - - - -
1,016,206,057.92 287,366.68 886,910,493.58 287,367.30 129,295,564.34 - 0.62 - - 2,798,155,006.20 958,016.10 - -
- 104,232.30 - 104,232.30 - - - - - 347,441.00 - -
- 183,135.00 - 183,135.00 - - - - - 610,450.00 - -
96,750,000.00 - 96,750,000.00 - - - - - 225,000,000.00 - - -
1,495,406.79 - 0.62 1,077,736.18 - 417,670.61 - 0.62 - - 4,874,640.77 125.10 - -
917,960,651.13 - 789,082,757.40 - 128,877,893.73 - - - 2,568,280,365.43 - - -
1,040,357,272.75 - 1,037,387,907.14 - 2,969,365.61 - - - 3,461,346,628.16 - - -
- - - - - - - - - - -
- - - - - - - - - - -
643,075,459.07 - 643,075,458.89 - 0.18 - - - 2,136,463,319.17 - - -
397,281,813.68 - 394,312,448.25 - 2,969,365.43 - - 1,324,883,308.99 - - -
- - - - - - - - - - -
- - - - - - - - 945,942,284.03 98,594.00 (945,942,284.03) (98,594.00)
- - - - - - - - 945,942,284.03 98,594.00 (945,942,284.03) (98,594.00)
- - - - - - - - - -
- - - - - - 296,958,272.00 - - - - -
- - - 296,958,272.00 - - - - -
- - - - - - - - - - - -
- - - - - - - - - - - -
- - - - - - - - - - - -
- - - - - - - - - - - -
- - - - - - - - - - - -
- - - - - - - - - - - -
2,056,563,330.67 287,366.68 1,924,298,400.72 287,367.30 132,264,929.95 - 0.62 296,958,272.00 - 7,205,443,918.38 1,056,610.10 (945,942,284.03) (98,594.00)
9,569,503,460.97 14,555,744.49 9,253,085,271.77 13,168,656.58 316,418,189.20 1,387,087.91 255,023,683.20 (11,909.90) 31,541,513,610.60 56,456,879.64 (1,700,892,209.25) (14,922,917.81)
- - - - - - - - - -
- - - - - - - - -
9,569,503,460.97 14,555,744.49 9,253,085,271.77 13,168,656.58 316,418,189.20 1,387,087.91 255,023,683.20 (11,909.90) 31,541,513,610.60 56,456,879.64 (1,700,892,209.25) (14,922,917.81)
1.00 1,378.40 1.00 1,383.71 1.00 1,522.00 (2.00) #REF! 1.00 1,560.00
9,569,503,460.97 20,063,703,007.00 9,253,085,271.77 18,221,650,263.39 316,418,189.20 2,111,147,798.02 255,023,683.20 (3,227,642,835.85) 31,541,513,610.60 88,072,732,238.58
52.75% 29,633,206,467.97 27,474,735,535.17 2,427,565,987.22 92.72% (2,972,619,152.65) - 119,614,245,849.18
with clubhouse 29,633,206,467.97 92.72%
w/o clubhouse 42,101,408,794.96 92.72%
2,412,308,020.21
#REF!
#REF!
#REF!
5,538.22
- -
- - - -
Di
ff
er
en
ce
in
va
TOTAL FFC Mar'23 lu TOTAL Certified
e
(+
Consolidate (MMK) MMK USD (I Consolidate (MMK) MMK USD
nc
re
N as
I BUILDING WORKS oe)
N
D
A Phase 1 / Byma 75,915,395,982.57 23,179,713,133.00 36,710,691.00 o Di /- 75,915,395,982.57 23,179,713,133.00 36,710,691.00
N
ec
Phase 1 / Byma 75,915,395,982.57 23,179,713,133.00 ### ff
36,710,691.00 Di
o
re
(D 75,915,395,982.57 23,179,713,133 36,710,691.00 23179713133 36710691 T2
er
N
ff ec
B Cost to complete for T3 Fiot out (by third party) 20,860,309,384.54 - 13,371,993.20 Di as
en
o re - - - - - T3
er
N
ff
Fit out Cost @ 1360 15,835,249,041.35 - 10,150,800.67
### otIn
Di
en as - - - T4
er
N
ff
External Work @ 1360 252,720,000.00 162,000.00
### crte)
Di
en
o - - -
er
N
ff
Contractors Preliminaries @ 1360 1,520,473,448.14 ### ea
974,662.47 to
Di
en - - -
er
se
ff
Contractors's overhead & Profit @1360 836,260,396.47 536,064.36
### Di td
en - - -
er
Project Management - For T3 Fit out 1,404,917,466.08 ### ff
900,588.12 ten
M - - -
er
Other Development/Project Costs 59,399,755.14 ### M
38,076.77 tIn
en - - -
K
In
Contigency 951,289,277.36 ### cr
609,800.82 t16 - - - 23,179,713,132.80
N
cr
ea
5,
o
ea -
se
56
Di
se
d -
7,
N
ff
d
C Taxes 1,900,516,890.65 1,900,516,890.65 - C 53
o 1,900,516,890.90 1,900,516,890.90 -
er
U
In
o
Commercial Tax - BYMA (Onshore Contract) 1,158,985,656.65 1,158,985,656.65 ### Di 4
Sen
cr
ns 1,158,985,656.90 1,158,985,656.90 - 1158985657 (0.10)
Tax / Import Duty Savings / Recovered Cost - BYMA 741,531,234.00 741,531,234.00 ### oli ff
t
D
ea 741,531,234.00 741,531,234.00 - 741531234 -
er
47
se
D Interst Fee 1,883,042,830.00 245,716,828.00 ### da
1,053,484.00 en 1,846,843,854.00 243,545,939.00 1,040,398.00
9,
d
te
Interest Fees (3%) to deferred payment - SA-5 565,068,000.00 99,468,000.00 291,000.00
### tM 70
U 565,068,000.00 99,468,000.00 291,000.00
Interest Fees (3%) to deferred payment - SA-6 730,590,715.00 - 479,705.00
### M S5 730,590,715.00 - 479,705.00
Proposed Interest Amount in SA06 587,384,115.00 146,248,828.00 ### D
282,779.00 K
C
In 551,185,139.00 144,077,939.00 269,693.00
21
2,
o
E Central Gas Installation (Tokai) 962,106,584.36 - ### cr
639,365.76 ,1
66
ns 873,995,369.96 - 591,616.05
ea
Central Gas Installation (Tokai) 869,037,436.76 - 579,706.05
### 9, 87
oli
se 869,037,436.76 - 579,706.05
Gas System in Uncompleted Units 93,069,147.60 59,659.71 d 32 4,957,933.20 11,910.00
3,
F Descope Work to be completed 7,014,104,448.00 - ### M
4,385,548.68 59 146,402,924.00 146,402,924.00 -
M
Descope Work to be completed 5,298,104,448.00 - 3,285,548.68
### 3 K 146,402,924.00 146,402,924.00 -
In
In
FF&E 39
cr
cr
,9
Façade 1,716,000,000.00 1,100,000.00 ea ea T2 T4
49
G Various Scope 758,888,090.00 758,888,090.00 - se
### as
,3 207,487,989.00 207,487,989.00 -
d
ed
Landscape 45,891,375.00 45,891,375.00 ###
- 75 U 30,560,206.00 30,560,206.00 - QS 41,934,589.00 9,105,045.48 6,868,718.52
U
Sport field 307,786,245.00 307,786,245.00 - SS 134,993,194 134,993,194.00 Finacne not inculed CT 15,213,109.00
Lift Lobby 49,695,211.00 49,695,211.00 - D D 41,934,589.00 41,934,589.00 15,973,764.00 3,303,145.51 2,491,846.61
69
Other Employer - Door Access for DIS ( TED will carry out) - - - 57
### ,0 - - - (25,960,825.00)
3,
Other Employer- Transformer 355,515,259.00 355,515,259.00 ###
- 00 30 - - -
Other Employer - Generator ###
- 0 - - -
Sub-total Building Works (A+B+C+D+E+F+G) 109,294,364,210.12 26,084,834,941.65 ### In
56,161,082.64 80,890,643,010.43 25,677,666,875.90 38,342,705.05
cr
H Additional Scope 2,044,513,085.70 536,666,648.40 966,568.23 ea 600,607,767.58 600,607,767.58 -
In
FF&E 2,044,513,085.70 536,666,648.40 966,568.23 se cr 600,607,767.58 600,607,767.58
N
ea
Sub-total Building Works (A+B+C+D+E+F+G+H) 111,338,877,295.82 26,621,501,590.05 57,127,650.87
###### o 81,491,250,778.02 26,278,274,643.48 38,342,705.05
N
se
### o Di
d
N
II DEVELOPMENT, CONSULTANTS, CONTINGENCIES & OTHERS ### ff Di
M
o
In
er
N
ff
G Project/ Design Team Fees 4,097,660,630.18 2,798,155,006.20 ### M
958,016.10 Di
cr
en
o 3,796,450,248.50 2,497,662,796.50 957,891.00
er
K
ff
Design Architectural - Beaumont Design Ltd 470,987,136.00 - ### ea
347,441.00 t98
Di
en 470,987,136.00 347,441.00
er
se
Consultants' Fees - Quantity Surveyor - RLB 827,576,163.00 - ### ff
610,450.00 td
7,
en 827,576,163.00 610,450.00
er
Consultants' Fees - Quantity Surveyor - SPAPMS QS 225,000,000.00 225,000,000.00 - D
### 36
ten
M 225,000,000.00 225,000,000.00
ec
5,
N
Design Specialist - Enviromental Impact Assessment 5,816,965.75 4,874,640.77 ### M
125.10 tre
72
o
D 4,322,616.00 4,098,463.00
K
Project Management - TED Ltd 2,568,280,365.43 2,568,280,365.43 - as
### 1
Di
ec
D
28 2,268,564,333.50 2,268,564,333.50
N
es
ff
H Other Development / Project Cost 3,506,196,628.16 3,506,196,628.16 - re
### ec
0.
o 3,454,441,127.41 3,454,441,127.41 -
d
er
as
Land Cost - TED Land Development Rights - ### re 67
Di
/c
en
ed -
as
2,
Professional (Legal, Valuation etc..) ###
- ed ff
o
t31
M -
er
ns
M
Utility Infrastructure Contribution - TED U&I 2,136,463,319.17 2,136,463,319.17 - C
### 9
en
oli 2,136,463,319.00 2,136,463,319.00
K
o
STP, 11 KVA , access road 1,324,883,308.99 1,324,883,308.99 ###
- da tns
77 1,317,977,808.41 1,317,977,808.41
Zone C Access Road 44,850,000.00 44,850,000.00 te
7,
oli
d
59
### da M -
7,
N
te
I Risk 3,628,416,081.93 3,264,268,871.47 ### d
224,035.00 M
05
o 172,389,620.92 157,736,899.93 -
Developer Contingency 3,628,416,081.93 3,264,268,871.47 ### K
224,035.00 7
Di
M 172,389,620.92 157,736,899.93
1,
ff
Currency / Exchange Rate Risk - ### M 07 -
er
K
J Paneity fee from Residence 296,958,272.00 296,958,272.00 ###
- 20 5,
en 296,958,272.00 296,958,272.00 -
Paneity fee from Residence 296,958,272.00 296,958,272.00 - 85
### t
5, 296,958,272.00 296,958,272.00
7,
K Cost not included in Monthly Report - - - 34
### In
96 - - -
0,
Management cost araised by BYMA for late completion Included above included above Inluded above ### cr 0
90 -
ea
Design Fee raised by BYMA for design changes at Towe 3 Included above included above Inluded above ### 0 se -
Facilities Total cost - ### d -
fluctuation - ### M -
M
- - ###
- K -
Sub-total Building Works (G+H+I+J) 11,529,231,612.27 9,865,578,777.83 ### In
1,182,051.10 de
2, 7,720,239,268.83 6,406,799,095.84 957,891.00
cr
TOTAL PROJECT COST exclusive of others items 122,868,108,908.09 36,487,080,367.88 ### 33
58,309,701.96 de
cr
ea
D 89,211,490,046.84 32,685,073,739.32 39,300,596.05
9,
cr
ea
Others - - ###
- ec se
65
ea - - -
se
TED- Clubhouse ### re 5
se
d
as
TOTAL PROJECT COST inclusive of others items 122,868,108,908.09 36,487,080,367.88 ### D
58,309,701.96 M
ed 89,211,490,046.84 32,685,073,739.32 39,300,596.05
N
ec
Exchange rate 1.00 1.00 ### M
1,560.00 M
o
re 1.00 1.00 1,560.00
K
Total Cost (MMK) 122,868,108,908.09 36,487,080,367.88 ### M
90,963,135,064.42 Di
as
16 89,211,490,046.84 32,685,073,739.32 56,526,416,307.52
K
Total Cost (MMK) ### ff
127,450,215,432.30 0.
39 89,211,490,046.84
er
N
C
B Phase 2 - - - 43 6,
en
o - - -
8,
N
81
Phase 2 (Byma) ### Di tns
25
o -
7,
ff
oli
Commercial Tax ### Di 2
68 -
er
Project Management - TED Ltd (For Phase 2) ### ff 1
en -
er
Design Architectural - Beaumont Design Ltd (For Phase 2) ### ten -
Design Specialist - Enviromental Impact Assessment (For Phase 2) ### t -
- ### - - -
TOTAL PROJECT COST inclusive of Phase 2 122,868,108,908.09 36,487,080,367.88 ### de
58,309,701.96 89,211,490,046.84 32,685,073,739.32 39,300,596.05
cr
Exchange rate 1.00 1.00 ### ea
1,560.00 1.00 1.00 1,560.00
Total Cost (MMK) 122,868,108,908.09 36,487,080,367.88 ### se
90,963,135,064.42 de 89,211,490,046.84 32,685,073,739.32 56,526,416,307.52
cr
Total Cost (MMK) ### ea
127,450,215,432.30 89,211,490,046.84
C
se
o
ns -
122,868,108,907.62 36,487,080,367.88 58,309,701.96 oli 89,211,490,046.84 32,685,073,739.32 39,300,596.05
0.47 - - - - -
Sub-total Building Works (A+B+C+D) 39,641,299,535.11 10,942,921,796.07 19,872,595.65 36,258,780,577.56 10,957,330,265.65 17,919,131.63
H Additional scope 1,257,360,471.08 335,340,522.32 591,038.43 335,340,522.32 335,340,522.32 -
FF&E 1,257,360,471.08 335,340,522.32 591,038.43 335,340,522.32 335,340,522.32
Sub-total Building Works (A+B+C+D+E+F+G+H) 40,898,660,006.19 11,278,262,318.39 20,463,634.08 36,594,121,099.88 10,957,330,265.65 17,919,131.63 10690606833.0421 (266,723,432.61) 17858440.1552 (60,691.48)
II DEVELOPMENT, CONSULTANTS, CONTINGENCIES & OTHERS
I Project/ Design Team Fees 1,865,529,286.25 1,347,135,007.01 383,157.02 1,693,839,368.55 1,175,743,212.42 383,156.40 1144520762.83507 31,222,449.58 383156.399 -
Design Architectural - Beaumont Design Ltd 187,923,867.15 138,976.40 187,923,867.15 138,976.40
Consultants' Fees - Quantity Surveyor - RLB 330,202,888.98 244,180.00 330,202,888.98 244,180.00
Project Management - TED Ltd 1,216,831,560.80 1,216,831,560.80 1,045,993,422.60 1,045,993,422.60 1,014,217,316.63 31,776,105.97 1045993422.59887 -
J Other Development / Project Cost 1,408,149,866.76 1,408,149,866.76 - 1,378,649,230.95 1,378,649,230.95 -
Land Cost - TED Land Development Rights - -
- - - -
TOWER 3 TOTAL FFC Mar'23 Total Certified
Consolidate (MMK) MMK USD Consolidate (MMK) MMK USD
I BUILDING WORKS
A Phase 1 / Byma 16,311,667,522.75 6,443,494,055.00 6,929,066.00 16,311,667,522.75 6,443,494,055.00 6,929,066.00
Phase 1 / Byma 16,311,667,522.75 6,443,494,055.00 6,929,066.00 16,311,667,522.75 6,443,494,055.00 6,929,066.00
B Cost to complete for T3 Fiot out (by third party) 20,860,309,384.54 - 13,371,993.20 - - -
Fit out Cost @ 1360 15,835,249,041.35 10,150,800.67 - - -
External Work @ 1360 252,720,000.00 162,000.00 - - -
Contractors Preliminaries @ 1360 1,520,473,448.14 974,662.47 - - -
Contractors's overhead & Profit @1360 836,260,396.47 536,064.36 - - -
Project Management - For T3 Fit out 1,404,917,466.08 900,588.12 - - -
Other Development/Project Costs 59,399,755.14 38,076.77 - - -
Contigency 951,289,277.36 609,800.82 - - -
-
-
C Taxes 477,578,317.22 477,578,317.22 - 477,578,317.47 477,578,317.47 -
Commercial Tax - BYMA (Onshore Contract) 322,174,702.75 322,174,702.75 322,174,703.00 322,174,703.00 -
Tax / Import Duty Savings / Recovered Cost - BYMA 155,403,614.47 155,403,614.47 155,403,614.47 155,403,614.47 -
D Interst Fee 509,761,931.70 55,027,897.20 292,671.00 509,761,931.70 55,027,897.20 292,671.00
Interest Fees (3%) to deferred payment 169,520,400.00 29,840,400.00 87,300.00 169,520,400.00 29,840,400.00 87,300.00
Interest Fees (3%) to deferred payment - SA-6 219,177,214.50 - 143,911.50 219,177,214.50 - 143,911.50
Proposed Interest Amount in SA06 121,064,317.20 25,187,497.20 61,459.50 121,064,317.20 25,187,497.20 61,459.50
E Central Gas Installation (Tokai) - - - - - -
Central Gas Installation (Tokai) - - - - -
E Descope Work to be completed - - - - - -
Façade - - -
F Item Not in September POC - - - - - -
Landscape - - - -
Other Employer - Door Access for DIS ( TED will carry out) - - - -
Other Employer- Transformer - - - -
Other Employer - Generator - - - -
G Additional scope 1,716,000,000.00 - 1,100,000.00 17,299,007,771.92 6,976,100,269.67 7,221,737.00
Façade 1,716,000,000.00 1,100,000.00
Sub-total Building Works (A+B+C+D) 39,875,317,156.21 6,976,100,269.42 21,693,730.20 17,299,007,771.92 6,976,100,269.67 7,221,737.00
Sub-total Building Works (A+B+C+D) 29,777,747,518.79 8,338,461,375.95 14,594,756.69 27,332,854,660.95 8,344,844,107.96 13,201,836.32
H Additional work 787,152,614.82 201,326,125.66 375,529.80 265,267,245.26 265,267,245.26 -
I BUILDING WORKS
A Phase 1 / Byma 24,326,714,646.28
I Risk 4,284,000,000.00
Developer Contingency 4,284,000,000.00
Currency / Exchange Rate Risk -
J Paneity fee from Residence 296,958,273.00
Paneity fee from Residence 296,958,273.00
K Cost not included in Monthly Report 577,356,500.00
Management cost araised by BYMA for late completion 536,229,000.00
Design Fee raised by BYMA for design changes at Towe 3 41,127,500.00
Facilities Total cost
fluctuation
-
Sub-total Building Works (G+H+I+J) 11,178,307,016.00
TOTAL PROJECT COST exclusive of others items 39,134,274,829.50
B Others 3,208,765,051.25
Phase 2 3,208,765,051.25
TED- Clubhouse
40/30/30 409,658,913.00
- - -
- 40/30/30
- -
- - -
- T2 / T4
451,181.00 - -
345,916.00 40/30/30
105,265.00 T3
- to be advised by finance
- to be advised by finance
-
17,804,571.00 3,526,462,726.00 1,271,615.97
73,662,996.01 22,171,101,511.75 24,690,961.92
6,964,032.05 3,208,765,051.25 5,726,838
5,726,838.05 3,208,765,051.25 5,726,838.05
1,237,194.00
Total construction 3
billion / split inbetween 6
tower
80,627,028.06 25,379,866,563.00 30,417,799.97
1,560.00 1.00 1,000.00
125,778,163,774.58 25,379,866,563.00 30,417,799,970.00
168,121,203,655.33 55,797,666,533.00
Certified Amount Balance to Certified
- - - 13,371,993.59
1,886,730,764.00 - 1,309,114,934.22 -
1,211,062,875.00 134,112,594.22 -
675,667,889.00 1,175,002,340.00 -
99,468,000.00 291,000.00 - -
- 361,339.43 - 256,838.57
- - 333,939,469.00 1,471,052.17
22,588,028,329.75 33,902,035.13 5,367,939,483.75 21,956,389.87
-
758,710,601.00 749,351,240.00 -
157,736,899.93 - 4,126,263,100.07 -
157,736,899.93 4,126,263,100.07 -
- -
- - 296,958,273.00 -
296,958,273.00 -
- - 577,356,500.00 451,181.00
536,229,000.00 345,916.00
41,127,500.00 105,265.00
- -
- -
- -
4,246,708,648.88 17,306,165.97 6,931,598,367.12 498,405.03
26,834,736,978.63 51,208,201.10 12,299,537,850.87 22,454,794.90
3,208,765,051.25 5,726,838 - 1,237,194.00
3,208,765,051.25 5,726,838.05 - -
- 1,237,194.00
30,043,502,029.88 56,935,039.16 12,299,537,850.87 23,691,988.90
1.00 1,560.00 1.00 1,560.00
30,043,502,029.88 88,818,661,082.95 12,299,537,850.87 36,959,502,691.63
118,862,163,112.83 49,259,040,542.50