PALM HILLS One
← All residences

Payment calculator · Phase 1

Villa D VLD-050D

Land 451 m² · Built-up 195 m² · Basement 184 m² · Extra built-up 51 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 86,087,000

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 20264,304,35020%04,304,3504,304,350
Payment 15%15 Jan 20274,304,35020%04,304,3504,304,350
Payment 22.8125%15 Apr 20272,421,19720%12,305,9022,305,902
Payment 32.8125%15 Jul 20272,421,19720%22,196,0972,196,097
Payment 42.8125%15 Oct 20272,421,19720%32,091,5212,091,521
Payment 52.8125%15 Jan 20282,421,19718%42,030,3222,030,322
Payment 62.8125%15 Apr 20282,421,19718%51,942,8921,942,892
Payment 72.8125%15 Jul 20282,421,19718%61,859,2271,859,227
Payment 82.8125%15 Oct 20282,421,19718%71,779,1641,779,164
Payment 92.8125%15 Jan 20292,421,19716%81,769,1451,769,145
Payment 102.8125%15 Apr 20292,421,19716%91,701,1011,701,101
Payment 112.8125%15 Jul 20292,421,19716%101,635,6741,635,674
Payment 122.8125%15 Oct 20292,421,19716%111,572,7631,572,763
Payment 132.8125%15 Jan 20302,421,19714%121,602,3081,602,308
Payment 142.8125%15 Apr 20302,421,19714%131,548,1231,548,123
Payment 152.8125%15 Jul 20302,421,19714%141,495,7711,495,771
Payment 162.8125%15 Oct 20302,421,19714%151,445,1901,445,190
Payment 172.8125%15 Jan 20312,421,19714%161,396,3191,396,319
Payment 182.8125%15 Apr 20312,421,19714%171,349,1001,349,100
Payment 192.8125%15 Jul 20312,421,19714%181,303,4781,303,478
Payment 202.8125%15 Oct 20312,421,19714%191,259,3991,259,399
Payment 212.8125%15 Jan 20322,421,19714%201,216,8111,216,811
Payment 222.8125%15 Apr 20322,421,19714%211,175,6631,175,663
Payment 232.8125%15 Jul 20322,421,19714%221,135,9061,135,906
Payment 242.8125%15 Oct 20322,421,19714%231,097,4941,097,494
Payment 252.8125%15 Jan 20332,421,19714%241,060,3801,060,380
Payment 262.8125%15 Apr 20332,421,19714%251,024,5221,024,522
Payment 272.8125%15 Jul 20332,421,19714%26989,876989,876
Payment 282.8125%15 Oct 20332,421,19714%27956,402956,402
Payment 292.8125%15 Jan 20342,421,19714%28924,060924,060
Payment 302.8125%15 Apr 20342,421,19714%29892,812892,812
Payment 312.8125%15 Jul 20342,421,19714%30862,620862,620
Payment 322.8125%15 Oct 20342,421,19714%31833,449833,449
Payment 332.8125%15 Jan 20352,421,19714%32805,265805,265
Total amount100%86,087,00086,087,00053,867,45853,867,458

Maintenance fees · 8%

EGP 6,886,960
Maintenance 115 Apr 20281,721,740
Maintenance 215 Apr 20291,721,740
Maintenance 315 Apr 20301,721,740
Maintenance 415 Apr 20311,721,740

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.