PALM HILLS One
← All residences

Payment calculator · Phase 1

Twin House TIN-124-B

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 71,822,790

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 20263,591,14020%03,591,1403,591,140
Payment 15%15 Jan 20273,591,14020%03,591,1403,591,140
Payment 22.8125%15 Apr 20272,020,01620%11,923,8251,923,825
Payment 32.8125%15 Jul 20272,020,01620%21,832,2141,832,214
Payment 42.8125%15 Oct 20272,020,01620%31,744,9661,744,966
Payment 52.8125%15 Jan 20282,020,01618%41,693,9071,693,907
Payment 62.8125%15 Apr 20282,020,01618%51,620,9641,620,964
Payment 72.8125%15 Jul 20282,020,01618%61,551,1621,551,162
Payment 82.8125%15 Oct 20282,020,01618%71,484,3651,484,365
Payment 92.8125%15 Jan 20292,020,01616%81,476,0061,476,006
Payment 102.8125%15 Apr 20292,020,01616%91,419,2361,419,236
Payment 112.8125%15 Jul 20292,020,01616%101,364,6501,364,650
Payment 122.8125%15 Oct 20292,020,01616%111,312,1641,312,164
Payment 132.8125%15 Jan 20302,020,01614%121,336,8131,336,813
Payment 142.8125%15 Apr 20302,020,01614%131,291,6071,291,607
Payment 152.8125%15 Jul 20302,020,01614%141,247,9291,247,929
Payment 162.8125%15 Oct 20302,020,01614%151,205,7291,205,729
Payment 172.8125%15 Jan 20312,020,01614%161,164,9551,164,955
Payment 182.8125%15 Apr 20312,020,01614%171,125,5611,125,561
Payment 192.8125%15 Jul 20312,020,01614%181,087,4981,087,498
Payment 202.8125%15 Oct 20312,020,01614%191,050,7231,050,723
Payment 212.8125%15 Jan 20322,020,01614%201,015,1911,015,191
Payment 222.8125%15 Apr 20322,020,01614%21980,861980,861
Payment 232.8125%15 Jul 20322,020,01614%22947,692947,692
Payment 242.8125%15 Oct 20322,020,01614%23915,644915,644
Payment 252.8125%15 Jan 20332,020,01614%24884,680884,680
Payment 262.8125%15 Apr 20332,020,01614%25854,764854,764
Payment 272.8125%15 Jul 20332,020,01614%26825,859825,859
Payment 282.8125%15 Oct 20332,020,01614%27797,931797,931
Payment 292.8125%15 Jan 20342,020,01614%28770,948770,948
Payment 302.8125%15 Apr 20342,020,01614%29744,877744,877
Payment 312.8125%15 Jul 20342,020,01614%30719,688719,688
Payment 322.8125%15 Oct 20342,020,01614%31695,351695,351
Payment 332.8125%15 Jan 20352,020,01614%32671,837671,837
Total amount100%71,822,79071,822,79044,941,87444,941,874

Maintenance fees · 8%

EGP 5,745,823
Maintenance 115 Apr 20281,436,456
Maintenance 215 Apr 20291,436,456
Maintenance 315 Apr 20301,436,456
Maintenance 415 Apr 20311,436,455

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.