PALM HILLS One
← All residences

Payment calculator · Phase 1

Villa 2 VL2-462

Land 700 m² · Built-up 518 m² · Basement 269 m² · Extra built-up 74 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 143,167,000

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 20267,158,35020%07,158,3507,158,350
Payment 15%15 Jan 20277,158,35020%07,158,3507,158,350
Payment 22.8125%15 Apr 20274,026,57220%13,834,8303,834,830
Payment 32.8125%15 Jul 20274,026,57220%23,652,2193,652,219
Payment 42.8125%15 Oct 20274,026,57220%33,478,3043,478,304
Payment 52.8125%15 Jan 20284,026,57218%43,376,5283,376,528
Payment 62.8125%15 Apr 20284,026,57218%53,231,1273,231,127
Payment 72.8125%15 Jul 20284,026,57218%63,091,9873,091,987
Payment 82.8125%15 Oct 20284,026,57218%72,958,8402,958,840
Payment 92.8125%15 Jan 20294,026,57216%82,942,1772,942,177
Payment 102.8125%15 Apr 20294,026,57216%92,829,0162,829,016
Payment 112.8125%15 Jul 20294,026,57216%102,720,2082,720,208
Payment 122.8125%15 Oct 20294,026,57216%112,615,5842,615,584
Payment 132.8125%15 Jan 20304,026,57214%122,664,7182,664,718
Payment 142.8125%15 Apr 20304,026,57214%132,574,6072,574,607
Payment 152.8125%15 Jul 20304,026,57214%142,487,5432,487,543
Payment 162.8125%15 Oct 20304,026,57214%152,403,4232,403,423
Payment 172.8125%15 Jan 20314,026,57214%162,322,1482,322,148
Payment 182.8125%15 Apr 20314,026,57214%172,243,6212,243,621
Payment 192.8125%15 Jul 20314,026,57214%182,167,7502,167,750
Payment 202.8125%15 Oct 20314,026,57214%192,094,4442,094,444
Payment 212.8125%15 Jan 20324,026,57214%202,023,6182,023,618
Payment 222.8125%15 Apr 20324,026,57214%211,955,1861,955,186
Payment 232.8125%15 Jul 20324,026,57214%221,889,0691,889,069
Payment 242.8125%15 Oct 20324,026,57214%231,825,1871,825,187
Payment 252.8125%15 Jan 20334,026,57214%241,763,4661,763,466
Payment 262.8125%15 Apr 20334,026,57214%251,703,8321,703,832
Payment 272.8125%15 Jul 20334,026,57214%261,646,2141,646,214
Payment 282.8125%15 Oct 20334,026,57214%271,590,5451,590,545
Payment 292.8125%15 Jan 20344,026,57214%281,536,7591,536,759
Payment 302.8125%15 Apr 20344,026,57214%291,484,7911,484,791
Payment 312.8125%15 Jul 20344,026,57214%301,434,5811,434,581
Payment 322.8125%15 Oct 20344,026,57214%311,386,0681,386,068
Payment 332.8125%15 Jan 20354,026,57214%321,339,1961,339,196
Total amount100%143,167,000143,167,00089,584,28589,584,285

Maintenance fees · 8%

EGP 11,453,360
Maintenance 115 Apr 20282,863,340
Maintenance 215 Apr 20292,863,340
Maintenance 315 Apr 20302,863,340
Maintenance 415 Apr 20312,863,340

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.