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 | 10,385,477 | 20% | 0 | 10,385,477 | 10,385,477 | |
| Payment 1 | 5% | 15 Jan 2027 | 10,385,477 | 20% | 0 | 10,385,477 | 10,385,477 | |
| Payment 2 | 2.8125% | 15 Apr 2027 | 5,841,831 | 20% | 1 | 5,563,648 | 5,563,648 | |
| Payment 3 | 2.8125% | 15 Jul 2027 | 5,841,831 | 20% | 2 | 5,298,713 | 5,298,713 | |
| Payment 4 | 2.8125% | 15 Oct 2027 | 5,841,831 | 20% | 3 | 5,046,393 | 5,046,393 | |
| Payment 5 | 2.8125% | 15 Jan 2028 | 5,841,831 | 18% | 4 | 4,898,733 | 4,898,733 | |
| Payment 6 | 2.8125% | 15 Apr 2028 | 5,841,831 | 18% | 5 | 4,687,783 | 4,687,783 | |
| Payment 7 | 2.8125% | 15 Jul 2028 | 5,841,831 | 18% | 6 | 4,485,917 | 4,485,917 | |
| Payment 8 | 2.8125% | 15 Oct 2028 | 5,841,831 | 18% | 7 | 4,292,743 | 4,292,743 | |
| Payment 9 | 2.8125% | 15 Jan 2029 | 5,841,831 | 16% | 8 | 4,268,568 | 4,268,568 | |
| Payment 10 | 2.8125% | 15 Apr 2029 | 5,841,831 | 16% | 9 | 4,104,393 | 4,104,393 | |
| Payment 11 | 2.8125% | 15 Jul 2029 | 5,841,831 | 16% | 10 | 3,946,531 | 3,946,531 | |
| Payment 12 | 2.8125% | 15 Oct 2029 | 5,841,831 | 16% | 11 | 3,794,742 | 3,794,742 | |
| Payment 13 | 2.8125% | 15 Jan 2030 | 5,841,831 | 14% | 12 | 3,866,026 | 3,866,026 | |
| Payment 14 | 2.8125% | 15 Apr 2030 | 5,841,831 | 14% | 13 | 3,735,291 | 3,735,291 | |
| Payment 15 | 2.8125% | 15 Jul 2030 | 5,841,831 | 14% | 14 | 3,608,977 | 3,608,977 | |
| Payment 16 | 2.8125% | 15 Oct 2030 | 5,841,831 | 14% | 15 | 3,486,934 | 3,486,934 | |
| Payment 17 | 2.8125% | 15 Jan 2031 | 5,841,831 | 14% | 16 | 3,369,018 | 3,369,018 | |
| Payment 18 | 2.8125% | 15 Apr 2031 | 5,841,831 | 14% | 17 | 3,255,090 | 3,255,090 | |
| Payment 19 | 2.8125% | 15 Jul 2031 | 5,841,831 | 14% | 18 | 3,145,015 | 3,145,015 | |
| Payment 20 | 2.8125% | 15 Oct 2031 | 5,841,831 | 14% | 19 | 3,038,661 | 3,038,661 | |
| Payment 21 | 2.8125% | 15 Jan 2032 | 5,841,831 | 14% | 20 | 2,935,905 | 2,935,905 | |
| Payment 22 | 2.8125% | 15 Apr 2032 | 5,841,831 | 14% | 21 | 2,836,623 | 2,836,623 | |
| Payment 23 | 2.8125% | 15 Jul 2032 | 5,841,831 | 14% | 22 | 2,740,698 | 2,740,698 | |
| Payment 24 | 2.8125% | 15 Oct 2032 | 5,841,831 | 14% | 23 | 2,648,018 | 2,648,018 | |
| Payment 25 | 2.8125% | 15 Jan 2033 | 5,841,831 | 14% | 24 | 2,558,471 | 2,558,471 | |
| Payment 26 | 2.8125% | 15 Apr 2033 | 5,841,831 | 14% | 25 | 2,471,953 | 2,471,953 | |
| Payment 27 | 2.8125% | 15 Jul 2033 | 5,841,831 | 14% | 26 | 2,388,360 | 2,388,360 | |
| Payment 28 | 2.8125% | 15 Oct 2033 | 5,841,831 | 14% | 27 | 2,307,595 | 2,307,595 | |
| Payment 29 | 2.8125% | 15 Jan 2034 | 5,841,831 | 14% | 28 | 2,229,560 | 2,229,560 | |
| Payment 30 | 2.8125% | 15 Apr 2034 | 5,841,831 | 14% | 29 | 2,154,164 | 2,154,164 | |
| Payment 31 | 2.8125% | 15 Jul 2034 | 5,841,831 | 14% | 30 | 2,081,318 | 2,081,318 | |
| Payment 32 | 2.8125% | 15 Oct 2034 | 5,841,831 | 14% | 31 | 2,010,935 | 2,010,935 | |
| Payment 33 | 2.8125% | 15 Jan 2035 | 5,841,831 | 14% | 32 | 1,942,933 | 1,942,933 | |
| Total amount | 100% | 207,709,530 | 207,709,530 | 129,970,662 | 129,970,662 |
| Maintenance 1 | 15 Apr 2028 | 4,154,191 |
| Maintenance 2 | 15 Apr 2029 | 4,154,191 |
| Maintenance 3 | 15 Apr 2030 | 4,154,191 |
| Maintenance 4 | 15 Apr 2031 | 4,154,189 |
Indicative figures based on the Palm Hills One contract pricing sheet. Prices exclude finishing. Not a binding offer.