PALM HILLS One
← All residences

Payment calculator · Phase 1

Villa C VLC-066D

Land 703 m² · Built-up 308 m² · Basement 303 m² · Extra built-up 62 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 126,081,000

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 20266,304,05020%06,304,0506,304,050
Payment 15%15 Jan 20276,304,05020%06,304,0506,304,050
Payment 22.8125%15 Apr 20273,546,02820%13,377,1703,377,170
Payment 32.8125%15 Jul 20273,546,02820%23,216,3523,216,352
Payment 42.8125%15 Oct 20273,546,02820%33,063,1923,063,192
Payment 52.8125%15 Jan 20283,546,02818%42,973,5622,973,562
Payment 62.8125%15 Apr 20283,546,02818%52,845,5142,845,514
Payment 72.8125%15 Jul 20283,546,02818%62,722,9802,722,980
Payment 82.8125%15 Oct 20283,546,02818%72,605,7222,605,722
Payment 92.8125%15 Jan 20293,546,02816%82,591,0482,591,048
Payment 102.8125%15 Apr 20293,546,02816%92,491,3922,491,392
Payment 112.8125%15 Jul 20293,546,02816%102,395,5702,395,570
Payment 122.8125%15 Oct 20293,546,02816%112,303,4322,303,432
Payment 132.8125%15 Jan 20303,546,02814%122,346,7022,346,702
Payment 142.8125%15 Apr 20303,546,02814%132,267,3452,267,345
Payment 152.8125%15 Jul 20303,546,02814%142,190,6722,190,672
Payment 162.8125%15 Oct 20303,546,02814%152,116,5912,116,591
Payment 172.8125%15 Jan 20313,546,02814%162,045,0152,045,015
Payment 182.8125%15 Apr 20313,546,02814%171,975,8601,975,860
Payment 192.8125%15 Jul 20313,546,02814%181,909,0441,909,044
Payment 202.8125%15 Oct 20313,546,02814%191,844,4871,844,487
Payment 212.8125%15 Jan 20323,546,02814%201,782,1131,782,113
Payment 222.8125%15 Apr 20323,546,02814%211,721,8481,721,848
Payment 232.8125%15 Jul 20323,546,02814%221,663,6211,663,621
Payment 242.8125%15 Oct 20323,546,02814%231,607,3641,607,364
Payment 252.8125%15 Jan 20333,546,02814%241,553,0081,553,008
Payment 262.8125%15 Apr 20333,546,02814%251,500,4911,500,491
Payment 272.8125%15 Jul 20333,546,02814%261,449,7501,449,750
Payment 282.8125%15 Oct 20333,546,02814%271,400,7251,400,725
Payment 292.8125%15 Jan 20343,546,02814%281,353,3571,353,357
Payment 302.8125%15 Apr 20343,546,02814%291,307,5911,307,591
Payment 312.8125%15 Jul 20343,546,02814%301,263,3731,263,373
Payment 322.8125%15 Oct 20343,546,02814%311,220,6501,220,650
Payment 332.8125%15 Jan 20353,546,02814%321,179,3721,179,372
Total amount100%126,081,000126,081,00078,893,01578,893,015

Maintenance fees · 8%

EGP 10,086,480
Maintenance 115 Apr 20282,521,620
Maintenance 215 Apr 20292,521,620
Maintenance 315 Apr 20302,521,620
Maintenance 415 Apr 20312,521,620

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.