About
EX-a027d3893 - Bayz 101 - Danube
Unit type:
Price:1296000.0 AED
Area: 425.0 sqft (39.48 sqm)
Views:
Payment plan:
Booking from the developer: 10%
Total:
74% - during construction
26% - after completion of construction
Unit type:
Price:
Area: 425.0 sqft (39.48 sqm)
Views:
Payment plan:
Booking from the developer: 10%
Total:
74% - during construction
26% - after completion of construction
Payment plan
Realiste’s Preliminary estimate based on date of handover
Mandatory municipal fee of 4% DLD does not count
1
10% · 35 282 USD
At reservation · April 2026
Paid to the date: 10% · 35 282 USD
Remaining due payment: 317 539 USD
2
10% · 35 282 USD
June 2026
Paid to the date: 20% · 70 564 USD
Remaining due payment: 282 257 USD
3
1% · 3 528 USD
August 2026
Paid to the date: 21% · 74 092 USD
Remaining due payment: 278 729 USD
4
1% · 3 528 USD
September 2026
Paid to the date: 22% · 77 621 USD
Remaining due payment: 275 200 USD
5
1% · 3 528 USD
October 2026
Paid to the date: 23% · 81 149 USD
Remaining due payment: 271 672 USD
6
1% · 3 528 USD
November 2026
Paid to the date: 24% · 84 677 USD
Remaining due payment: 268 144 USD
7
1% · 3 528 USD
December 2026
Paid to the date: 25% · 88 205 USD
Remaining due payment: 264 616 USD
8
1% · 3 528 USD
January 2027
Paid to the date: 26% · 91 733 USD
Remaining due payment: 261 088 USD
9
1% · 3 528 USD
February 2027
Paid to the date: 27% · 95 262 USD
Remaining due payment: 257 559 USD
10
1% · 3 528 USD
March 2027
Paid to the date: 28% · 98 790 USD
Remaining due payment: 254 031 USD
11
1% · 3 528 USD
April 2027
Paid to the date: 29% · 102 318 USD
Remaining due payment: 250 503 USD
12
1% · 3 528 USD
May 2027
Paid to the date: 30% · 105 846 USD
Remaining due payment: 246 975 USD
13
1% · 3 528 USD
June 2027
Paid to the date: 31% · 109 375 USD
Remaining due payment: 243 447 USD
14
1% · 3 528 USD
July 2027
Paid to the date: 32% · 112 903 USD
Remaining due payment: 239 918 USD
15
1% · 3 528 USD
August 2027
Paid to the date: 33% · 116 431 USD
Remaining due payment: 236 390 USD
Resale is available
16
1% · 3 528 USD
September 2027
Paid to the date: 34% · 119 959 USD
Remaining due payment: 232 862 USD
17
1% · 3 528 USD
October 2027
Paid to the date: 35% · 123 487 USD
Remaining due payment: 229 334 USD
18
1% · 3 528 USD
November 2027
Paid to the date: 36% · 127 016 USD
Remaining due payment: 225 805 USD
19
1% · 3 528 USD
December 2027
Paid to the date: 37% · 130 544 USD
Remaining due payment: 222 277 USD
20
1% · 3 528 USD
January 2028
Paid to the date: 38% · 134 072 USD
Remaining due payment: 218 749 USD
21
1% · 3 528 USD
February 2028
Paid to the date: 39% · 137 600 USD
Remaining due payment: 215 221 USD
22
1% · 3 528 USD
March 2028
Paid to the date: 40% · 141 128 USD
Remaining due payment: 211 693 USD
23
1% · 3 528 USD
April 2028
Paid to the date: 41% · 144 657 USD
Remaining due payment: 208 164 USD
24
1% · 3 528 USD
May 2028
Paid to the date: 42% · 148 185 USD
Remaining due payment: 204 636 USD
25
1% · 3 528 USD
June 2028
Paid to the date: 43% · 151 713 USD
Remaining due payment: 201 108 USD
26
1% · 3 528 USD
July 2028
Paid to the date: 44% · 155 241 USD
Remaining due payment: 197 580 USD
27
1% · 3 528 USD
August 2028
Paid to the date: 45% · 158 769 USD
Remaining due payment: 194 052 USD
28
1% · 3 528 USD
September 2028
Paid to the date: 46% · 162 298 USD
Remaining due payment: 190 523 USD
29
1% · 3 528 USD
October 2028
Paid to the date: 47% · 165 826 USD
Remaining due payment: 186 995 USD
30
1% · 3 528 USD
November 2028
Paid to the date: 48% · 169 354 USD
Remaining due payment: 183 467 USD
31
1% · 3 528 USD
December 2028
Paid to the date: 49% · 172 882 USD
Remaining due payment: 179 939 USD
32
1% · 3 528 USD
January 2029
Paid to the date: 50% · 176 411 USD
Remaining due payment: 176 411 USD
33
1% · 3 528 USD
February 2029
Paid to the date: 51% · 179 939 USD
Remaining due payment: 172 882 USD
34
1% · 3 528 USD
March 2029
Paid to the date: 52% · 183 467 USD
Remaining due payment: 169 354 USD
35
5% · 17 641 USD
April 2029
Paid to the date: 57% · 201 108 USD
Remaining due payment: 151 713 USD
36
1% · 3 528 USD
May 2029
Paid to the date: 58% · 204 636 USD
Remaining due payment: 148 185 USD
37
1% · 3 528 USD
June 2029
Paid to the date: 59% · 208 164 USD
Remaining due payment: 144 657 USD
38
1% · 3 528 USD
July 2029
Paid to the date: 60% · 211 693 USD
Remaining due payment: 141 128 USD
39
1% · 3 528 USD
August 2029
Paid to the date: 61% · 215 221 USD
Remaining due payment: 137 600 USD
40
1% · 3 528 USD
September 2029
Paid to the date: 62% · 218 749 USD
Remaining due payment: 134 072 USD
41
1% · 3 528 USD
October 2029
Paid to the date: 63% · 222 277 USD
Remaining due payment: 130 544 USD
42
1% · 3 528 USD
November 2029
Paid to the date: 64% · 225 805 USD
Remaining due payment: 127 016 USD
43
1% · 3 528 USD
December 2029
Paid to the date: 65% · 229 334 USD
Remaining due payment: 123 487 USD
44
1% · 3 528 USD
January 2030
Paid to the date: 66% · 232 862 USD
Remaining due payment: 119 959 USD
45
1% · 3 528 USD
February 2030
Paid to the date: 67% · 236 390 USD
Remaining due payment: 116 431 USD
46
1% · 3 528 USD
March 2030
Paid to the date: 68% · 239 918 USD
Remaining due payment: 112 903 USD
47
1% · 3 528 USD
April 2030
Paid to the date: 69% · 243 447 USD
Remaining due payment: 109 375 USD
48
1% · 3 528 USD
May 2030
Paid to the date: 70% · 246 975 USD
Remaining due payment: 105 846 USD
49
1% · 3 528 USD
June 2030
Paid to the date: 71% · 250 503 USD
Remaining due payment: 102 318 USD
50
1% · 3 528 USD
July 2030
Paid to the date: 72% · 254 031 USD
Remaining due payment: 98 790 USD
51
1% · 3 528 USD
August 2030
Paid to the date: 73% · 257 559 USD
Remaining due payment: 95 262 USD
52
1% · 3 528 USD
September 2030
Paid to the date: 74% · 261 088 USD
Remaining due payment: 91 733 USD
53
1% · 3 528 USD
October 2030
Paid to the date: 75% · 264 616 USD
Remaining due payment: 88 205 USD
54
1% · 3 528 USD
November 2030
Paid to the date: 76% · 268 144 USD
Remaining due payment: 84 677 USD
55
1% · 3 528 USD
December 2030
Paid to the date: 77% · 271 672 USD
Remaining due payment: 81 149 USD
56
1% · 3 528 USD
January 2031
Paid to the date: 78% · 275 200 USD
Remaining due payment: 77 621 USD
57
1% · 3 528 USD
February 2031
Paid to the date: 79% · 278 729 USD
Remaining due payment: 74 092 USD
58
1% · 3 528 USD
March 2031
Paid to the date: 80% · 282 257 USD
Remaining due payment: 70 564 USD
59
1% · 3 528 USD
April 2031
Paid to the date: 81% · 285 785 USD
Remaining due payment: 67 036 USD
60
1% · 3 528 USD
May 2031
Paid to the date: 82% · 289 313 USD
Remaining due payment: 63 508 USD
61
1% · 3 528 USD
June 2031
Paid to the date: 83% · 292 841 USD
Remaining due payment: 59 980 USD
62
1% · 3 528 USD
July 2031
Paid to the date: 84% · 296 370 USD
Remaining due payment: 56 451 USD
63
1% · 3 528 USD
August 2031
Paid to the date: 85% · 299 898 USD
Remaining due payment: 52 923 USD
64
1% · 3 528 USD
September 2031
Paid to the date: 86% · 303 426 USD
Remaining due payment: 49 395 USD
65
1% · 3 528 USD
October 2031
Paid to the date: 87% · 306 954 USD
Remaining due payment: 45 867 USD
66
1% · 3 528 USD
November 2031
Paid to the date: 88% · 310 483 USD
Remaining due payment: 42 339 USD
67
1% · 3 528 USD
December 2031
Paid to the date: 89% · 314 011 USD
Remaining due payment: 38 810 USD
68
1% · 3 528 USD
January 2032
Paid to the date: 90% · 317 539 USD
Remaining due payment: 35 282 USD
69
1% · 3 528 USD
February 2032
Paid to the date: 91% · 321 067 USD
Remaining due payment: 31 754 USD
70
1% · 3 528 USD
March 2032
Paid to the date: 92% · 324 595 USD
Remaining due payment: 28 226 USD
71
1% · 3 528 USD
April 2032
Paid to the date: 93% · 328 124 USD
Remaining due payment: 24 697 USD
72
1% · 3 528 USD
May 2032
Paid to the date: 94% · 331 652 USD
Remaining due payment: 21 169 USD
73
1% · 3 528 USD
June 2032
Paid to the date: 95% · 335 180 USD
Remaining due payment: 17 641 USD
74
1% · 3 528 USD
July 2032
Paid to the date: 96% · 338 708 USD
Remaining due payment: 14 113 USD
75
1% · 3 528 USD
August 2032
Paid to the date: 97% · 342 236 USD
Remaining due payment: 10 585 USD
76
1% · 3 528 USD
September 2032
Paid to the date: 98% · 345 765 USD
Remaining due payment: 7 056 USD
77
1% · 3 528 USD
October 2032
Paid to the date: 99% · 349 293 USD
Remaining due payment: 3 528 USD
78
1% · 3 528 USD
November 2032
Paid to the date: 100% · 352 821 USD
Remaining due payment: 0.0000 USD