Payment calculator · Phase 1
Land 350 m² · Built-up 358 m² · Roof 114 m² · Penthouse 40 m² · Delivery Jun 2030
All instalment dates, discount rates, maintenance dates and delivery are calculated from the down payment date. Plan: 5% – 5% – 8 years, 34 quarterly payments.
Edit the “Client payment” column to negotiate a different schedule; the totals above update automatically.
| Payment | % | Date | Original | Client payment | D.R. | Periods | PV original | PV client |
|---|---|---|---|---|---|---|---|---|
| Down payment | 5% | 15 Oct 2026 | 2,386,950 | 20% | 0 | 2,386,950 | 2,386,950 | |
| Payment 1 | 5% | 15 Jan 2027 | 2,386,950 | 20% | 0 | 2,386,950 | 2,386,950 | |
| Payment 2 | 2.8125% | 15 Apr 2027 | 1,342,659 | 20% | 1 | 1,278,723 | 1,278,723 | |
| Payment 3 | 2.8125% | 15 Jul 2027 | 1,342,659 | 20% | 2 | 1,217,832 | 1,217,832 | |
| Payment 4 | 2.8125% | 15 Oct 2027 | 1,342,659 | 20% | 3 | 1,159,840 | 1,159,840 | |
| Payment 5 | 2.8125% | 15 Jan 2028 | 1,342,659 | 18% | 4 | 1,125,902 | 1,125,902 | |
| Payment 6 | 2.8125% | 15 Apr 2028 | 1,342,659 | 18% | 5 | 1,077,418 | 1,077,418 | |
| Payment 7 | 2.8125% | 15 Jul 2028 | 1,342,659 | 18% | 6 | 1,031,022 | 1,031,022 | |
| Payment 8 | 2.8125% | 15 Oct 2028 | 1,342,659 | 18% | 7 | 986,624 | 986,624 | |
| Payment 9 | 2.8125% | 15 Jan 2029 | 1,342,659 | 16% | 8 | 981,068 | 981,068 | |
| Payment 10 | 2.8125% | 15 Apr 2029 | 1,342,659 | 16% | 9 | 943,335 | 943,335 | |
| Payment 11 | 2.8125% | 15 Jul 2029 | 1,342,659 | 16% | 10 | 907,053 | 907,053 | |
| Payment 12 | 2.8125% | 15 Oct 2029 | 1,342,659 | 16% | 11 | 872,166 | 872,166 | |
| Payment 13 | 2.8125% | 15 Jan 2030 | 1,342,659 | 14% | 12 | 888,550 | 888,550 | |
| Payment 14 | 2.8125% | 15 Apr 2030 | 1,342,659 | 14% | 13 | 858,502 | 858,502 | |
| Payment 15 | 2.8125% | 15 Jul 2030 | 1,342,659 | 14% | 14 | 829,471 | 829,471 | |
| Payment 16 | 2.8125% | 15 Oct 2030 | 1,342,659 | 14% | 15 | 801,421 | 801,421 | |
| Payment 17 | 2.8125% | 15 Jan 2031 | 1,342,659 | 14% | 16 | 774,320 | 774,320 | |
| Payment 18 | 2.8125% | 15 Apr 2031 | 1,342,659 | 14% | 17 | 748,135 | 748,135 | |
| Payment 19 | 2.8125% | 15 Jul 2031 | 1,342,659 | 14% | 18 | 722,836 | 722,836 | |
| Payment 20 | 2.8125% | 15 Oct 2031 | 1,342,659 | 14% | 19 | 698,392 | 698,392 | |
| Payment 21 | 2.8125% | 15 Jan 2032 | 1,342,659 | 14% | 20 | 674,775 | 674,775 | |
| Payment 22 | 2.8125% | 15 Apr 2032 | 1,342,659 | 14% | 21 | 651,956 | 651,956 | |
| Payment 23 | 2.8125% | 15 Jul 2032 | 1,342,659 | 14% | 22 | 629,909 | 629,909 | |
| Payment 24 | 2.8125% | 15 Oct 2032 | 1,342,659 | 14% | 23 | 608,608 | 608,608 | |
| Payment 25 | 2.8125% | 15 Jan 2033 | 1,342,659 | 14% | 24 | 588,027 | 588,027 | |
| Payment 26 | 2.8125% | 15 Apr 2033 | 1,342,659 | 14% | 25 | 568,142 | 568,142 | |
| Payment 27 | 2.8125% | 15 Jul 2033 | 1,342,659 | 14% | 26 | 548,930 | 548,930 | |
| Payment 28 | 2.8125% | 15 Oct 2033 | 1,342,659 | 14% | 27 | 530,367 | 530,367 | |
| Payment 29 | 2.8125% | 15 Jan 2034 | 1,342,659 | 14% | 28 | 512,432 | 512,432 | |
| Payment 30 | 2.8125% | 15 Apr 2034 | 1,342,659 | 14% | 29 | 495,103 | 495,103 | |
| Payment 31 | 2.8125% | 15 Jul 2034 | 1,342,659 | 14% | 30 | 478,361 | 478,361 | |
| Payment 32 | 2.8125% | 15 Oct 2034 | 1,342,659 | 14% | 31 | 462,184 | 462,184 | |
| Payment 33 | 2.8125% | 15 Jan 2035 | 1,342,659 | 14% | 32 | 446,555 | 446,555 | |
| Total amount | 100% | 47,739,000 | 47,739,000 | 29,871,857 | 29,871,857 |
| Maintenance 1 | 15 Apr 2028 | 954,780 |
| Maintenance 2 | 15 Apr 2029 | 954,780 |
| Maintenance 3 | 15 Apr 2030 | 954,780 |
| Maintenance 4 | 15 Apr 2031 | 954,780 |
Indicative figures based on the Palm Hills One contract pricing sheet. Prices exclude finishing. Not a binding offer.