PALM HILLS One
← All residences

Payment calculator · Phase 1

Villa 3 VL3-458

Land 500 m² · Built-up 385 m² · Basement 159 m² · Extra built-up 21 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 93,915,000

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 20264,695,75020%04,695,7504,695,750
Payment 15%15 Jan 20274,695,75020%04,695,7504,695,750
Payment 22.8125%15 Apr 20272,641,35920%12,515,5802,515,580
Payment 32.8125%15 Jul 20272,641,35920%22,395,7912,395,791
Payment 42.8125%15 Oct 20272,641,35920%32,281,7062,281,706
Payment 52.8125%15 Jan 20282,641,35918%42,214,9422,214,942
Payment 62.8125%15 Apr 20282,641,35918%52,119,5622,119,562
Payment 72.8125%15 Jul 20282,641,35918%62,028,2892,028,289
Payment 82.8125%15 Oct 20282,641,35918%71,940,9461,940,946
Payment 92.8125%15 Jan 20292,641,35916%81,930,0151,930,015
Payment 102.8125%15 Apr 20292,641,35916%91,855,7841,855,784
Payment 112.8125%15 Jul 20292,641,35916%101,784,4081,784,408
Payment 122.8125%15 Oct 20292,641,35916%111,715,7771,715,777
Payment 132.8125%15 Jan 20302,641,35914%121,748,0081,748,008
Payment 142.8125%15 Apr 20302,641,35914%131,688,8961,688,896
Payment 152.8125%15 Jul 20302,641,35914%141,631,7841,631,784
Payment 162.8125%15 Oct 20302,641,35914%151,576,6031,576,603
Payment 172.8125%15 Jan 20312,641,35914%161,523,2881,523,288
Payment 182.8125%15 Apr 20312,641,35914%171,471,7751,471,775
Payment 192.8125%15 Jul 20312,641,35914%181,422,0051,422,005
Payment 202.8125%15 Oct 20312,641,35914%191,373,9181,373,918
Payment 212.8125%15 Jan 20322,641,35914%201,327,4571,327,457
Payment 222.8125%15 Apr 20322,641,35914%211,282,5671,282,567
Payment 232.8125%15 Jul 20322,641,35914%221,239,1951,239,195
Payment 242.8125%15 Oct 20322,641,35914%231,197,2901,197,290
Payment 252.8125%15 Jan 20332,641,35914%241,156,8021,156,802
Payment 262.8125%15 Apr 20332,641,35914%251,117,6831,117,683
Payment 272.8125%15 Jul 20332,641,35914%261,079,8871,079,887
Payment 282.8125%15 Oct 20332,641,35914%271,043,3691,043,369
Payment 292.8125%15 Jan 20342,641,35914%281,008,0861,008,086
Payment 302.8125%15 Apr 20342,641,35914%29973,996973,996
Payment 312.8125%15 Jul 20342,641,35914%30941,059941,059
Payment 322.8125%15 Oct 20342,641,35914%31909,236909,236
Payment 332.8125%15 Jan 20352,641,35914%32878,489878,489
Total amount100%93,915,00093,915,00058,765,69458,765,694

Maintenance fees · 8%

EGP 7,513,200
Maintenance 115 Apr 20281,878,300
Maintenance 215 Apr 20291,878,300
Maintenance 315 Apr 20301,878,300
Maintenance 415 Apr 20311,878,300

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.