🛠️ Plan Builder — Portfolio Custom Plans
Build portfolio-level custom plans · save scenarios · compare to standard 5
⚙️ Assumptions
💡 Egypt benchmarks: inflation ~28% · bank deposit ~25% · developer hurdle 18-22% · CBE corridor 20%
📊 Portfolio Overview
Total Saab Value
—
47 units · Porto Said
Total Built Area
—
m² sellable
Construction Cost
—
m² × cost/m²
Gain vs Current (8yr)
—
—
🎯 5 Payment Plans Compared
Ranked by NPV revenue at current discount rate · Plans below current 8-year actually destroy value
📈 Cash Flow Over Time (per Plan)
Year-by-year nominal revenue + present value lines · Shows time-value erosion
Scenario:
➕ Start from:
0 / 5 custom plans
🏢 Per-Unit NPV Breakdown (47 units)
NPV by unit under each plan · Best plan per unit highlighted
| # |
Unit |
Bldg |
Floor |
View |
m² |
Saab |
NPV 88888 |
NPV 555 |
NPV 6yr |
NPV Cash40 |
NPV Amer Express |
Best |