Finance Dashboard
Overview & Analytics
Overdue payment alerts
1 overdue payment · AED 1,150,000 outstanding. Please follow up with the customer.
Crescent Bay Villa
DEAL-009
Deal Details
Basic information about this deal
Deal Secured
DLD Fee Paid
Down Payment Paid
SPA Signed
Property Number
PRO-3347
Floor Plan
5BR + Pool Villa
Deal Source
Developer
Selling Price
AED 5,750,000
Owners
—
Deal Economics
Commission terms — calculated values based on selling price
General
Admin Fee %
2%AED 115,000
Direct Deal
Kaizen Commission % (Direct)
—
Kaizen Sub-Agency Fee
—
Kaizen Sales Agent (Direct)
—
Broker Deal
Broker Commission %
—
Commission (Broker Deal)
—
Developer Deal
Kaizen Commission % (Developer)
4%AED 230,000
Sales Agent Commission %
2%AED 115,000
Sales Manager Commission %
0.75%AED 43,125
Commission Waiver
Commission Waiver Applied?
No
Waived Commission %
—
Payment Plan
Installment schedule for this deal
| Installment Type | Due Date | Installment % | Amount |
|---|---|---|---|
| Down Payment | 01 Sep 2024 | 20% | AED 1,150,000 |
| 1st Installment | 01 Mar 2025 | 20% | AED 1,150,000 |
| 2nd Installment | 01 Sep 2025 | 20% | AED 1,150,000 |
| 3rd Installment | 01 Mar 2026 | 20% | AED 1,150,000 |
| Final Installment | 01 Sep 2026 | 20% | AED 1,150,000 |
Payments
Payment status and transactions for this deal
| Payment Type | Due Date | Amount Due | Amount Paid | Payment Date | Status | |
|---|---|---|---|---|---|---|
| Down Payment | 01 Sep 2024 | AED 1,150,000 | AED 1,150,000 | 28 Aug 2024 | Received | |
| DLD Fee | 01 Sep 2024 | AED 230,000 | AED 230,000 | 01 Sep 2024 | Received | |
| Admin Fee | 01 Sep 2024 | AED 115,000 | AED 115,000 | 01 Sep 2024 | Received | |
| 1st Installment | 01 Mar 2025 | AED 1,150,000 | AED 1,150,000 | 26 Feb 2025 | Received | |
| 2nd Installment | 01 Sep 2025 | AED 1,150,000 | AED 1,150,000 | 30 Aug 2025 | Received | |
| 3rd Installment | 01 Mar 2026 | AED 1,150,000 | — | — | Overdue | |
| Final Installment | 01 Sep 2026 | AED 1,150,000 | — | — | Due |
Receivables
Commission invoices issued to the developer — track payments until fully settled
Total Invoiced
AED 345,000
Received
AED 230,000
Outstanding
AED 115,000
| Invoice # | Issued | Due | Description | Amount | Received | Balance | Status | |
|---|---|---|---|---|---|---|---|---|
| KAI-INV-2024-0038 | 10 Sep 2024 | 10 Oct 2024 | Developer Commission (4%) — Crescent Bay Villa | AED 230,000 | AED 115,000 | AED 115,000 | Partial | |
| KAI-INV-2024-0039 | 10 Sep 2024 | 10 Oct 2024 | Admin Fee (2%) — Crescent Bay Villa | AED 115,000 | AED 115,000 | — | Paid |
Activity Timeline
Payment reminders, payments received, and stage changes
Payment due reminder · 3rd InstallmentReminder
01 Mar 2026Outstanding AED 1,150,000 due on 01 Mar 2026
Payment received · 2nd InstallmentReceived
30 Aug 2025AED 1,150,000 via Bank Transfer
Stage changed to Payment ClearanceStage
30 Aug 2025Payment received · 1st InstallmentReceived
26 Feb 2025AED 1,150,000 via Bank Transfer
Payment received · DLD FeeReceived
01 Sep 2024AED 230,000 via Bank Transfer
Payment received · Admin FeeReceived
01 Sep 2024AED 115,000 via Bank Transfer
Payment received · Down PaymentReceived
28 Aug 2024AED 1,150,000 via Bank Transfer