PALM HILLS One
← All residences

Payment calculator · Phase 1

Twin House TIN-122D-A

Land 430 m² · Built-up 340 m² · Basement 157 m² · Extra built-up 34 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.

Discount rates
Until Dec 202720%
Year 202818%
Year 202916%
After 202914%
Final total
EGP 71,475,820

Terms of payment

Edit the “Client payment” column to negotiate a different schedule; the totals above update automatically.

Payment%DateOriginalClient paymentD.R.PeriodsPV originalPV client
Down payment5%15 Oct 20263,573,79120%03,573,7913,573,791
Payment 15%15 Jan 20273,573,79120%03,573,7913,573,791
Payment 22.8125%15 Apr 20272,010,25720%11,914,5311,914,531
Payment 32.8125%15 Jul 20272,010,25720%21,823,3631,823,363
Payment 42.8125%15 Oct 20272,010,25720%31,736,5361,736,536
Payment 52.8125%15 Jan 20282,010,25718%41,685,7241,685,724
Payment 62.8125%15 Apr 20282,010,25718%51,613,1331,613,133
Payment 72.8125%15 Jul 20282,010,25718%61,543,6681,543,668
Payment 82.8125%15 Oct 20282,010,25718%71,477,1941,477,194
Payment 92.8125%15 Jan 20292,010,25716%81,468,8751,468,875
Payment 102.8125%15 Apr 20292,010,25716%91,412,3801,412,380
Payment 112.8125%15 Jul 20292,010,25716%101,358,0581,358,058
Payment 122.8125%15 Oct 20292,010,25716%111,305,8251,305,825
Payment 132.8125%15 Jan 20302,010,25714%121,330,3551,330,355
Payment 142.8125%15 Apr 20302,010,25714%131,285,3671,285,367
Payment 152.8125%15 Jul 20302,010,25714%141,241,9001,241,900
Payment 162.8125%15 Oct 20302,010,25714%151,199,9041,199,904
Payment 172.8125%15 Jan 20312,010,25714%161,159,3271,159,327
Payment 182.8125%15 Apr 20312,010,25714%171,120,1231,120,123
Payment 192.8125%15 Jul 20312,010,25714%181,082,2441,082,244
Payment 202.8125%15 Oct 20312,010,25714%191,045,6471,045,647
Payment 212.8125%15 Jan 20322,010,25714%201,010,2871,010,287
Payment 222.8125%15 Apr 20322,010,25714%21976,123976,123
Payment 232.8125%15 Jul 20322,010,25714%22943,114943,114
Payment 242.8125%15 Oct 20322,010,25714%23911,221911,221
Payment 252.8125%15 Jan 20332,010,25714%24880,407880,407
Payment 262.8125%15 Apr 20332,010,25714%25850,634850,634
Payment 272.8125%15 Jul 20332,010,25714%26821,869821,869
Payment 282.8125%15 Oct 20332,010,25714%27794,076794,076
Payment 292.8125%15 Jan 20342,010,25714%28767,223767,223
Payment 302.8125%15 Apr 20342,010,25714%29741,279741,279
Payment 312.8125%15 Jul 20342,010,25714%30716,211716,211
Payment 322.8125%15 Oct 20342,010,25714%31691,992691,992
Payment 332.8125%15 Jan 20352,010,25714%32668,591668,591
Total amount100%71,475,82071,475,82044,724,76444,724,764

Maintenance fees · 8%

EGP 5,718,066
Maintenance 115 Apr 20281,429,516
Maintenance 215 Apr 20291,429,516
Maintenance 315 Apr 20301,429,516
Maintenance 415 Apr 20311,429,518

Delivery date (4 years)

01 Jun 2031

Indicative figures based on the Palm Hills One contract pricing sheet. Prices exclude finishing. Not a binding offer.