Payment calculator · Phase 1
Land 1500 m² · Built-up 673 m² · Basement 584 m² · Extra built-up 150 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 | 17,020,250 | 20% | 0 | 17,020,250 | 17,020,250 | |
| Payment 1 | 5% | 15 Jan 2027 | 17,020,250 | 20% | 0 | 17,020,250 | 17,020,250 | |
| Payment 2 | 2.8125% | 15 Apr 2027 | 9,573,891 | 20% | 1 | 9,117,991 | 9,117,991 | |
| Payment 3 | 2.8125% | 15 Jul 2027 | 9,573,891 | 20% | 2 | 8,683,801 | 8,683,801 | |
| Payment 4 | 2.8125% | 15 Oct 2027 | 9,573,891 | 20% | 3 | 8,270,287 | 8,270,287 | |
| Payment 5 | 2.8125% | 15 Jan 2028 | 9,573,891 | 18% | 4 | 8,028,295 | 8,028,295 | |
| Payment 6 | 2.8125% | 15 Apr 2028 | 9,573,891 | 18% | 5 | 7,682,579 | 7,682,579 | |
| Payment 7 | 2.8125% | 15 Jul 2028 | 9,573,891 | 18% | 6 | 7,351,750 | 7,351,750 | |
| Payment 8 | 2.8125% | 15 Oct 2028 | 9,573,891 | 18% | 7 | 7,035,167 | 7,035,167 | |
| Payment 9 | 2.8125% | 15 Jan 2029 | 9,573,891 | 16% | 8 | 6,995,548 | 6,995,548 | |
| Payment 10 | 2.8125% | 15 Apr 2029 | 9,573,891 | 16% | 9 | 6,726,489 | 6,726,489 | |
| Payment 11 | 2.8125% | 15 Jul 2029 | 9,573,891 | 16% | 10 | 6,467,777 | 6,467,777 | |
| Payment 12 | 2.8125% | 15 Oct 2029 | 9,573,891 | 16% | 11 | 6,219,017 | 6,219,017 | |
| Payment 13 | 2.8125% | 15 Jan 2030 | 9,573,891 | 14% | 12 | 6,335,841 | 6,335,841 | |
| Payment 14 | 2.8125% | 15 Apr 2030 | 9,573,891 | 14% | 13 | 6,121,585 | 6,121,585 | |
| Payment 15 | 2.8125% | 15 Jul 2030 | 9,573,891 | 14% | 14 | 5,914,575 | 5,914,575 | |
| Payment 16 | 2.8125% | 15 Oct 2030 | 9,573,891 | 14% | 15 | 5,714,565 | 5,714,565 | |
| Payment 17 | 2.8125% | 15 Jan 2031 | 9,573,891 | 14% | 16 | 5,521,319 | 5,521,319 | |
| Payment 18 | 2.8125% | 15 Apr 2031 | 9,573,891 | 14% | 17 | 5,334,608 | 5,334,608 | |
| Payment 19 | 2.8125% | 15 Jul 2031 | 9,573,891 | 14% | 18 | 5,154,211 | 5,154,211 | |
| Payment 20 | 2.8125% | 15 Oct 2031 | 9,573,891 | 14% | 19 | 4,979,914 | 4,979,914 | |
| Payment 21 | 2.8125% | 15 Jan 2032 | 9,573,891 | 14% | 20 | 4,811,511 | 4,811,511 | |
| Payment 22 | 2.8125% | 15 Apr 2032 | 9,573,891 | 14% | 21 | 4,648,803 | 4,648,803 | |
| Payment 23 | 2.8125% | 15 Jul 2032 | 9,573,891 | 14% | 22 | 4,491,597 | 4,491,597 | |
| Payment 24 | 2.8125% | 15 Oct 2032 | 9,573,891 | 14% | 23 | 4,339,707 | 4,339,707 | |
| Payment 25 | 2.8125% | 15 Jan 2033 | 9,573,891 | 14% | 24 | 4,192,954 | 4,192,954 | |
| Payment 26 | 2.8125% | 15 Apr 2033 | 9,573,891 | 14% | 25 | 4,051,163 | 4,051,163 | |
| Payment 27 | 2.8125% | 15 Jul 2033 | 9,573,891 | 14% | 26 | 3,914,167 | 3,914,167 | |
| Payment 28 | 2.8125% | 15 Oct 2033 | 9,573,891 | 14% | 27 | 3,781,804 | 3,781,804 | |
| Payment 29 | 2.8125% | 15 Jan 2034 | 9,573,891 | 14% | 28 | 3,653,917 | 3,653,917 | |
| Payment 30 | 2.8125% | 15 Apr 2034 | 9,573,891 | 14% | 29 | 3,530,355 | 3,530,355 | |
| Payment 31 | 2.8125% | 15 Jul 2034 | 9,573,891 | 14% | 30 | 3,410,971 | 3,410,971 | |
| Payment 32 | 2.8125% | 15 Oct 2034 | 9,573,891 | 14% | 31 | 3,295,624 | 3,295,624 | |
| Payment 33 | 2.8125% | 15 Jan 2035 | 9,573,891 | 14% | 32 | 3,184,177 | 3,184,177 | |
| Total amount | 100% | 340,405,000 | 340,405,000 | 213,002,567 | 213,002,567 |
| Maintenance 1 | 15 Apr 2028 | 6,808,100 |
| Maintenance 2 | 15 Apr 2029 | 6,808,100 |
| Maintenance 3 | 15 Apr 2030 | 6,808,100 |
| Maintenance 4 | 15 Apr 2031 | 6,808,100 |
Indicative figures based on the Palm Hills One contract pricing sheet. Prices exclude finishing. Not a binding offer.