Payment calculator · Phase 1

Villa D VLD-067

Land 451 m² · Built-up 195 m² · Basement 184 m² · Extra built-up 51 m² · Delivery Jun 2030

Client nameUnit price (EGP)Down payment date

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 86,978,000

Terms of payment

Edit the “Client payment” column to negotiate a different schedule; the totals above update automatically.

Payment	%	Date	Original	Client payment	D.R.	Periods	PV original	PV client
Down payment	5%	15 Oct 2026	4,348,900		20%	0	4,348,900	4,348,900
Payment 1	5%	15 Jan 2027	4,348,900		20%	0	4,348,900	4,348,900
Payment 2	2.8125%	15 Apr 2027	2,446,256		20%	1	2,329,768	2,329,768
Payment 3	2.8125%	15 Jul 2027	2,446,256		20%	2	2,218,827	2,218,827
Payment 4	2.8125%	15 Oct 2027	2,446,256		20%	3	2,113,168	2,113,168
Payment 5	2.8125%	15 Jan 2028	2,446,256		18%	4	2,051,336	2,051,336
Payment 6	2.8125%	15 Apr 2028	2,446,256		18%	5	1,963,001	1,963,001
Payment 7	2.8125%	15 Jul 2028	2,446,256		18%	6	1,878,470	1,878,470
Payment 8	2.8125%	15 Oct 2028	2,446,256		18%	7	1,797,579	1,797,579
Payment 9	2.8125%	15 Jan 2029	2,446,256		16%	8	1,787,455	1,787,455
Payment 10	2.8125%	15 Apr 2029	2,446,256		16%	9	1,718,707	1,718,707
Payment 11	2.8125%	15 Jul 2029	2,446,256		16%	10	1,652,603	1,652,603
Payment 12	2.8125%	15 Oct 2029	2,446,256		16%	11	1,589,041	1,589,041
Payment 13	2.8125%	15 Jan 2030	2,446,256		14%	12	1,618,892	1,618,892
Payment 14	2.8125%	15 Apr 2030	2,446,256		14%	13	1,564,146	1,564,146
Payment 15	2.8125%	15 Jul 2030	2,446,256		14%	14	1,511,253	1,511,253
Payment 16	2.8125%	15 Oct 2030	2,446,256		14%	15	1,460,147	1,460,147
Payment 17	2.8125%	15 Jan 2031	2,446,256		14%	16	1,410,770	1,410,770
Payment 18	2.8125%	15 Apr 2031	2,446,256		14%	17	1,363,063	1,363,063
Payment 19	2.8125%	15 Jul 2031	2,446,256		14%	18	1,316,969	1,316,969
Payment 20	2.8125%	15 Oct 2031	2,446,256		14%	19	1,272,434	1,272,434
Payment 21	2.8125%	15 Jan 2032	2,446,256		14%	20	1,229,405	1,229,405
Payment 22	2.8125%	15 Apr 2032	2,446,256		14%	21	1,187,831	1,187,831
Payment 23	2.8125%	15 Jul 2032	2,446,256		14%	22	1,147,663	1,147,663
Payment 24	2.8125%	15 Oct 2032	2,446,256		14%	23	1,108,853	1,108,853
Payment 25	2.8125%	15 Jan 2033	2,446,256		14%	24	1,071,355	1,071,355
Payment 26	2.8125%	15 Apr 2033	2,446,256		14%	25	1,035,126	1,035,126
Payment 27	2.8125%	15 Jul 2033	2,446,256		14%	26	1,000,122	1,000,122
Payment 28	2.8125%	15 Oct 2033	2,446,256		14%	27	966,301	966,301
Payment 29	2.8125%	15 Jan 2034	2,446,256		14%	28	933,624	933,624
Payment 30	2.8125%	15 Apr 2034	2,446,256		14%	29	902,052	902,052
Payment 31	2.8125%	15 Jul 2034	2,446,256		14%	30	871,548	871,548
Payment 32	2.8125%	15 Oct 2034	2,446,256		14%	31	842,076	842,076
Payment 33	2.8125%	15 Jan 2035	2,446,256		14%	32	813,600	813,600
Total amount	100%		86,978,000	86,978,000			54,424,986	54,424,986

Maintenance fees · 8%

EGP 6,958,240

Maintenance 1	15 Apr 2028	1,739,560
Maintenance 2	15 Apr 2029	1,739,560
Maintenance 3	15 Apr 2030	1,739,560
Maintenance 4	15 Apr 2031	1,739,560

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.