Payment calculator · Phase 1
Land 700 m² · Built-up 518 m² · Basement 269 m² · Extra built-up 74 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 | 7,228,150 | 20% | 0 | 7,228,150 | 7,228,150 | |
| Payment 1 | 5% | 15 Jan 2027 | 7,228,150 | 20% | 0 | 7,228,150 | 7,228,150 | |
| Payment 2 | 2.8125% | 15 Apr 2027 | 4,065,834 | 20% | 1 | 3,872,223 | 3,872,223 | |
| Payment 3 | 2.8125% | 15 Jul 2027 | 4,065,834 | 20% | 2 | 3,687,832 | 3,687,832 | |
| Payment 4 | 2.8125% | 15 Oct 2027 | 4,065,834 | 20% | 3 | 3,512,221 | 3,512,221 | |
| Payment 5 | 2.8125% | 15 Jan 2028 | 4,065,834 | 18% | 4 | 3,409,452 | 3,409,452 | |
| Payment 6 | 2.8125% | 15 Apr 2028 | 4,065,834 | 18% | 5 | 3,262,633 | 3,262,633 | |
| Payment 7 | 2.8125% | 15 Jul 2028 | 4,065,834 | 18% | 6 | 3,122,137 | 3,122,137 | |
| Payment 8 | 2.8125% | 15 Oct 2028 | 4,065,834 | 18% | 7 | 2,987,691 | 2,987,691 | |
| Payment 9 | 2.8125% | 15 Jan 2029 | 4,065,834 | 16% | 8 | 2,970,865 | 2,970,865 | |
| Payment 10 | 2.8125% | 15 Apr 2029 | 4,065,834 | 16% | 9 | 2,856,601 | 2,856,601 | |
| Payment 11 | 2.8125% | 15 Jul 2029 | 4,065,834 | 16% | 10 | 2,746,732 | 2,746,732 | |
| Payment 12 | 2.8125% | 15 Oct 2029 | 4,065,834 | 16% | 11 | 2,641,088 | 2,641,088 | |
| Payment 13 | 2.8125% | 15 Jan 2030 | 4,065,834 | 14% | 12 | 2,690,701 | 2,690,701 | |
| Payment 14 | 2.8125% | 15 Apr 2030 | 4,065,834 | 14% | 13 | 2,599,711 | 2,599,711 | |
| Payment 15 | 2.8125% | 15 Jul 2030 | 4,065,834 | 14% | 14 | 2,511,798 | 2,511,798 | |
| Payment 16 | 2.8125% | 15 Oct 2030 | 4,065,834 | 14% | 15 | 2,426,858 | 2,426,858 | |
| Payment 17 | 2.8125% | 15 Jan 2031 | 4,065,834 | 14% | 16 | 2,344,791 | 2,344,791 | |
| Payment 18 | 2.8125% | 15 Apr 2031 | 4,065,834 | 14% | 17 | 2,265,498 | 2,265,498 | |
| Payment 19 | 2.8125% | 15 Jul 2031 | 4,065,834 | 14% | 18 | 2,188,887 | 2,188,887 | |
| Payment 20 | 2.8125% | 15 Oct 2031 | 4,065,834 | 14% | 19 | 2,114,867 | 2,114,867 | |
| Payment 21 | 2.8125% | 15 Jan 2032 | 4,065,834 | 14% | 20 | 2,043,350 | 2,043,350 | |
| Payment 22 | 2.8125% | 15 Apr 2032 | 4,065,834 | 14% | 21 | 1,974,251 | 1,974,251 | |
| Payment 23 | 2.8125% | 15 Jul 2032 | 4,065,834 | 14% | 22 | 1,907,489 | 1,907,489 | |
| Payment 24 | 2.8125% | 15 Oct 2032 | 4,065,834 | 14% | 23 | 1,842,984 | 1,842,984 | |
| Payment 25 | 2.8125% | 15 Jan 2033 | 4,065,834 | 14% | 24 | 1,780,661 | 1,780,661 | |
| Payment 26 | 2.8125% | 15 Apr 2033 | 4,065,834 | 14% | 25 | 1,720,446 | 1,720,446 | |
| Payment 27 | 2.8125% | 15 Jul 2033 | 4,065,834 | 14% | 26 | 1,662,266 | 1,662,266 | |
| Payment 28 | 2.8125% | 15 Oct 2033 | 4,065,834 | 14% | 27 | 1,606,054 | 1,606,054 | |
| Payment 29 | 2.8125% | 15 Jan 2034 | 4,065,834 | 14% | 28 | 1,551,743 | 1,551,743 | |
| Payment 30 | 2.8125% | 15 Apr 2034 | 4,065,834 | 14% | 29 | 1,499,269 | 1,499,269 | |
| Payment 31 | 2.8125% | 15 Jul 2034 | 4,065,834 | 14% | 30 | 1,448,569 | 1,448,569 | |
| Payment 32 | 2.8125% | 15 Oct 2034 | 4,065,834 | 14% | 31 | 1,399,584 | 1,399,584 | |
| Payment 33 | 2.8125% | 15 Jan 2035 | 4,065,834 | 14% | 32 | 1,352,255 | 1,352,255 | |
| Total amount | 100% | 144,563,000 | 144,563,000 | 90,457,808 | 90,457,808 |
| Maintenance 1 | 15 Apr 2028 | 2,891,260 |
| Maintenance 2 | 15 Apr 2029 | 2,891,260 |
| Maintenance 3 | 15 Apr 2030 | 2,891,260 |
| Maintenance 4 | 15 Apr 2031 | 2,891,260 |
Indicative figures based on the Palm Hills One contract pricing sheet. Prices exclude finishing. Not a binding offer.