Payment calculator · Phase 1
Land 900 m² · Built-up 403 m² · Basement 397 m² · Extra built-up 96 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 | 10,282,650 | 20% | 0 | 10,282,650 | 10,282,650 | |
| Payment 1 | 5% | 15 Jan 2027 | 10,282,650 | 20% | 0 | 10,282,650 | 10,282,650 | |
| Payment 2 | 2.8125% | 15 Apr 2027 | 5,783,991 | 20% | 1 | 5,508,563 | 5,508,563 | |
| Payment 3 | 2.8125% | 15 Jul 2027 | 5,783,991 | 20% | 2 | 5,246,250 | 5,246,250 | |
| Payment 4 | 2.8125% | 15 Oct 2027 | 5,783,991 | 20% | 3 | 4,996,429 | 4,996,429 | |
| Payment 5 | 2.8125% | 15 Jan 2028 | 5,783,991 | 18% | 4 | 4,850,231 | 4,850,231 | |
| Payment 6 | 2.8125% | 15 Apr 2028 | 5,783,991 | 18% | 5 | 4,641,369 | 4,641,369 | |
| Payment 7 | 2.8125% | 15 Jul 2028 | 5,783,991 | 18% | 6 | 4,441,502 | 4,441,502 | |
| Payment 8 | 2.8125% | 15 Oct 2028 | 5,783,991 | 18% | 7 | 4,250,241 | 4,250,241 | |
| Payment 9 | 2.8125% | 15 Jan 2029 | 5,783,991 | 16% | 8 | 4,226,305 | 4,226,305 | |
| Payment 10 | 2.8125% | 15 Apr 2029 | 5,783,991 | 16% | 9 | 4,063,755 | 4,063,755 | |
| Payment 11 | 2.8125% | 15 Jul 2029 | 5,783,991 | 16% | 10 | 3,907,457 | 3,907,457 | |
| Payment 12 | 2.8125% | 15 Oct 2029 | 5,783,991 | 16% | 11 | 3,757,170 | 3,757,170 | |
| Payment 13 | 2.8125% | 15 Jan 2030 | 5,783,991 | 14% | 12 | 3,827,748 | 3,827,748 | |
| Payment 14 | 2.8125% | 15 Apr 2030 | 5,783,991 | 14% | 13 | 3,698,308 | 3,698,308 | |
| Payment 15 | 2.8125% | 15 Jul 2030 | 5,783,991 | 14% | 14 | 3,573,244 | 3,573,244 | |
| Payment 16 | 2.8125% | 15 Oct 2030 | 5,783,991 | 14% | 15 | 3,452,410 | 3,452,410 | |
| Payment 17 | 2.8125% | 15 Jan 2031 | 5,783,991 | 14% | 16 | 3,335,662 | 3,335,662 | |
| Payment 18 | 2.8125% | 15 Apr 2031 | 5,783,991 | 14% | 17 | 3,222,861 | 3,222,861 | |
| Payment 19 | 2.8125% | 15 Jul 2031 | 5,783,991 | 14% | 18 | 3,113,876 | 3,113,876 | |
| Payment 20 | 2.8125% | 15 Oct 2031 | 5,783,991 | 14% | 19 | 3,008,576 | 3,008,576 | |
| Payment 21 | 2.8125% | 15 Jan 2032 | 5,783,991 | 14% | 20 | 2,906,836 | 2,906,836 | |
| Payment 22 | 2.8125% | 15 Apr 2032 | 5,783,991 | 14% | 21 | 2,808,538 | 2,808,538 | |
| Payment 23 | 2.8125% | 15 Jul 2032 | 5,783,991 | 14% | 22 | 2,713,563 | 2,713,563 | |
| Payment 24 | 2.8125% | 15 Oct 2032 | 5,783,991 | 14% | 23 | 2,621,800 | 2,621,800 | |
| Payment 25 | 2.8125% | 15 Jan 2033 | 5,783,991 | 14% | 24 | 2,533,140 | 2,533,140 | |
| Payment 26 | 2.8125% | 15 Apr 2033 | 5,783,991 | 14% | 25 | 2,447,478 | 2,447,478 | |
| Payment 27 | 2.8125% | 15 Jul 2033 | 5,783,991 | 14% | 26 | 2,364,713 | 2,364,713 | |
| Payment 28 | 2.8125% | 15 Oct 2033 | 5,783,991 | 14% | 27 | 2,284,747 | 2,284,747 | |
| Payment 29 | 2.8125% | 15 Jan 2034 | 5,783,991 | 14% | 28 | 2,207,485 | 2,207,485 | |
| Payment 30 | 2.8125% | 15 Apr 2034 | 5,783,991 | 14% | 29 | 2,132,836 | 2,132,836 | |
| Payment 31 | 2.8125% | 15 Jul 2034 | 5,783,991 | 14% | 30 | 2,060,711 | 2,060,711 | |
| Payment 32 | 2.8125% | 15 Oct 2034 | 5,783,991 | 14% | 31 | 1,991,025 | 1,991,025 | |
| Payment 33 | 2.8125% | 15 Jan 2035 | 5,783,991 | 14% | 32 | 1,923,696 | 1,923,696 | |
| Total amount | 100% | 205,653,000 | 205,653,000 | 128,683,824 | 128,683,824 |
| Maintenance 1 | 15 Apr 2028 | 4,113,060 |
| Maintenance 2 | 15 Apr 2029 | 4,113,060 |
| Maintenance 3 | 15 Apr 2030 | 4,113,060 |
| Maintenance 4 | 15 Apr 2031 | 4,113,060 |
Indicative figures based on the Palm Hills One contract pricing sheet. Prices exclude finishing. Not a binding offer.