PALM HILLS One
← All residences

Payment calculator · Phase 1

Villa D VLD-067D

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 87,770,000

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 20264,388,50020%04,388,5004,388,500
Payment 15%15 Jan 20274,388,50020%04,388,5004,388,500
Payment 22.8125%15 Apr 20272,468,53120%12,350,9822,350,982
Payment 32.8125%15 Jul 20272,468,53120%22,239,0312,239,031
Payment 42.8125%15 Oct 20272,468,53120%32,132,4102,132,410
Payment 52.8125%15 Jan 20282,468,53118%42,070,0152,070,015
Payment 62.8125%15 Apr 20282,468,53118%51,980,8751,980,875
Payment 72.8125%15 Jul 20282,468,53118%61,895,5751,895,575
Payment 82.8125%15 Oct 20282,468,53118%71,813,9471,813,947
Payment 92.8125%15 Jan 20292,468,53116%81,803,7321,803,732
Payment 102.8125%15 Apr 20292,468,53116%91,734,3571,734,357
Payment 112.8125%15 Jul 20292,468,53116%101,667,6511,667,651
Payment 122.8125%15 Oct 20292,468,53116%111,603,5111,603,511
Payment 132.8125%15 Jan 20302,468,53114%121,633,6331,633,633
Payment 142.8125%15 Apr 20302,468,53114%131,578,3891,578,389
Payment 152.8125%15 Jul 20302,468,53114%141,525,0141,525,014
Payment 162.8125%15 Oct 20302,468,53114%151,473,4431,473,443
Payment 172.8125%15 Jan 20312,468,53114%161,423,6171,423,617
Payment 182.8125%15 Apr 20312,468,53114%171,375,4751,375,475
Payment 192.8125%15 Jul 20312,468,53114%181,328,9611,328,961
Payment 202.8125%15 Oct 20312,468,53114%191,284,0211,284,021
Payment 212.8125%15 Jan 20322,468,53114%201,240,6001,240,600
Payment 222.8125%15 Apr 20322,468,53114%211,198,6471,198,647
Payment 232.8125%15 Jul 20322,468,53114%221,158,1131,158,113
Payment 242.8125%15 Oct 20322,468,53114%231,118,9501,118,950
Payment 252.8125%15 Jan 20332,468,53114%241,081,1111,081,111
Payment 262.8125%15 Apr 20332,468,53114%251,044,5521,044,552
Payment 272.8125%15 Jul 20332,468,53114%261,009,2291,009,229
Payment 282.8125%15 Oct 20332,468,53114%27975,100975,100
Payment 292.8125%15 Jan 20342,468,53114%28942,126942,126
Payment 302.8125%15 Apr 20342,468,53114%29910,266910,266
Payment 312.8125%15 Jul 20342,468,53114%30879,484879,484
Payment 322.8125%15 Oct 20342,468,53114%31849,743849,743
Payment 332.8125%15 Jan 20352,468,53114%32821,008821,008
Total amount100%87,770,00087,770,00054,920,56654,920,566

Maintenance fees · 8%

EGP 7,021,600
Maintenance 115 Apr 20281,755,400
Maintenance 215 Apr 20291,755,400
Maintenance 315 Apr 20301,755,400
Maintenance 415 Apr 20311,755,400

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.