About
EX-051f2159e - Samana Lake Views - SAMANA
Unit type:
Price:1300000.0 AED
Area: 1240.0 sqft (115.2 sqm)
Views:
Payment plan:
Booking from the developer: 20%
Total:
75% - during construction
25% - after completion of construction
Unit type:
Price:
Area: 1240.0 sqft (115.2 sqm)
Views:
Payment plan:
Booking from the developer: 20%
Total:
75% - during construction
25% - 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
20% · 70 785 USD
At reservation · July 2025
Paid to the date: 20% · 70 785 USD
Remaining due payment: 283 138 USD
2
1% · 3 539 USD
August 2025
Paid to the date: 21% · 74 324 USD
Remaining due payment: 279 599 USD
3
1% · 3 539 USD
September 2025
Paid to the date: 22% · 77 863 USD
Remaining due payment: 276 060 USD
4
1% · 3 539 USD
October 2025
Paid to the date: 23% · 81 402 USD
Remaining due payment: 272 520 USD
5
1% · 3 539 USD
November 2025
Paid to the date: 24% · 84 941 USD
Remaining due payment: 268 981 USD
6
1% · 3 539 USD
December 2025
Paid to the date: 25% · 88 481 USD
Remaining due payment: 265 442 USD
7
1% · 3 539 USD
January 2026
Paid to the date: 26% · 92 020 USD
Remaining due payment: 261 903 USD
8
1% · 3 539 USD
February 2026
Paid to the date: 27% · 95 559 USD
Remaining due payment: 258 363 USD
9
1% · 3 539 USD
March 2026
Paid to the date: 28% · 99 098 USD
Remaining due payment: 254 824 USD
10
1% · 3 539 USD
April 2026
Paid to the date: 29% · 102 638 USD
Remaining due payment: 251 285 USD
11
1% · 3 539 USD
May 2026
Paid to the date: 30% · 106 177 USD
Remaining due payment: 247 746 USD
12
1% · 3 539 USD
June 2026
Paid to the date: 31% · 109 716 USD
Remaining due payment: 244 207 USD
13
6.5% · 23 005 USD
July 2026
Paid to the date: 37.5% · 132 721 USD
Remaining due payment: 221 202 USD
14
1% · 3 539 USD
August 2026
Paid to the date: 38.5% · 136 260 USD
Remaining due payment: 217 662 USD
15
1% · 3 539 USD
September 2026
Paid to the date: 39.5% · 139 799 USD
Remaining due payment: 214 123 USD
Resale is available
16
1% · 3 539 USD
October 2026
Paid to the date: 40.5% · 143 339 USD
Remaining due payment: 210 584 USD
17
1% · 3 539 USD
November 2026
Paid to the date: 41.5% · 146 878 USD
Remaining due payment: 207 045 USD
18
1% · 3 539 USD
December 2026
Paid to the date: 42.5% · 150 417 USD
Remaining due payment: 203 505 USD
19
6.5% · 23 005 USD
January 2027
Paid to the date: 49% · 173 422 USD
Remaining due payment: 180 501 USD
20
1% · 3 539 USD
February 2027
Paid to the date: 50% · 176 961 USD
Remaining due payment: 176 961 USD
21
1% · 3 539 USD
March 2027
Paid to the date: 51% · 180 501 USD
Remaining due payment: 173 422 USD
22
1% · 3 539 USD
April 2027
Paid to the date: 52% · 184 040 USD
Remaining due payment: 169 883 USD
23
1% · 3 539 USD
May 2027
Paid to the date: 53% · 187 579 USD
Remaining due payment: 166 344 USD
24
1% · 3 539 USD
June 2027
Paid to the date: 54% · 191 118 USD
Remaining due payment: 162 804 USD
25
1% · 3 539 USD
July 2027
Paid to the date: 55% · 194 657 USD
Remaining due payment: 159 265 USD
26
1% · 3 539 USD
August 2027
Paid to the date: 56% · 198 197 USD
Remaining due payment: 155 726 USD
27
1% · 3 539 USD
September 2027
Paid to the date: 57% · 201 736 USD
Remaining due payment: 152 187 USD
28
1% · 3 539 USD
October 2027
Paid to the date: 58% · 205 275 USD
Remaining due payment: 148 647 USD
29
1% · 3 539 USD
November 2027
Paid to the date: 59% · 208 814 USD
Remaining due payment: 145 108 USD
30
1% · 3 539 USD
December 2027
Paid to the date: 60% · 212 354 USD
Remaining due payment: 141 569 USD
31
1% · 3 539 USD
January 2028
Paid to the date: 61% · 215 893 USD
Remaining due payment: 138 030 USD
32
1% · 3 539 USD
February 2028
Paid to the date: 62% · 219 432 USD
Remaining due payment: 134 491 USD
33
1% · 3 539 USD
March 2028
Paid to the date: 63% · 222 971 USD
Remaining due payment: 130 951 USD
34
1% · 3 539 USD
April 2028
Paid to the date: 64% · 226 510 USD
Remaining due payment: 127 412 USD
35
1% · 3 539 USD
May 2028
Paid to the date: 65% · 230 050 USD
Remaining due payment: 123 873 USD
36
1% · 3 539 USD
June 2028
Paid to the date: 66% · 233 589 USD
Remaining due payment: 120 334 USD
37
1% · 3 539 USD
July 2028
Paid to the date: 67% · 237 128 USD
Remaining due payment: 116 794 USD
38
1% · 3 539 USD
August 2028
Paid to the date: 68% · 240 667 USD
Remaining due payment: 113 255 USD
39
1% · 3 539 USD
September 2028
Paid to the date: 69% · 244 207 USD
Remaining due payment: 109 716 USD
40
1% · 3 539 USD
October 2028
Paid to the date: 70% · 247 746 USD
Remaining due payment: 106 177 USD
41
1% · 3 539 USD
November 2028
Paid to the date: 71% · 251 285 USD
Remaining due payment: 102 638 USD
42
1% · 3 539 USD
December 2028
Paid to the date: 72% · 254 824 USD
Remaining due payment: 99 098 USD
43
1% · 3 539 USD
January 2029
Paid to the date: 73% · 258 363 USD
Remaining due payment: 95 559 USD
44
1% · 3 539 USD
February 2029
Paid to the date: 74% · 261 903 USD
Remaining due payment: 92 020 USD
45
1% · 3 539 USD
March 2029
Paid to the date: 75% · 265 442 USD
Remaining due payment: 88 481 USD
46
0.5% · 1 770 USD
April 2029
Paid to the date: 75.5% · 267 212 USD
Remaining due payment: 86 711 USD
47
0.5% · 1 770 USD
May 2029
Paid to the date: 76% · 268 981 USD
Remaining due payment: 84 941 USD
48
0.5% · 1 770 USD
June 2029
Paid to the date: 76.5% · 270 751 USD
Remaining due payment: 83 172 USD
49
0.5% · 1 770 USD
July 2029
Paid to the date: 77% · 272 520 USD
Remaining due payment: 81 402 USD
50
0.5% · 1 770 USD
August 2029
Paid to the date: 77.5% · 274 290 USD
Remaining due payment: 79 633 USD
51
0.5% · 1 770 USD
September 2029
Paid to the date: 78% · 276 060 USD
Remaining due payment: 77 863 USD
52
0.5% · 1 770 USD
October 2029
Paid to the date: 78.5% · 277 829 USD
Remaining due payment: 76 093 USD
53
0.5% · 1 770 USD
November 2029
Paid to the date: 79% · 279 599 USD
Remaining due payment: 74 324 USD
54
0.5% · 1 770 USD
December 2029
Paid to the date: 79.5% · 281 368 USD
Remaining due payment: 72 554 USD
55
0.5% · 1 770 USD
January 2030
Paid to the date: 80% · 283 138 USD
Remaining due payment: 70 785 USD
56
0.5% · 1 770 USD
February 2030
Paid to the date: 80.5% · 284 908 USD
Remaining due payment: 69 015 USD
57
0.5% · 1 770 USD
March 2030
Paid to the date: 81% · 286 677 USD
Remaining due payment: 67 245 USD
58
0.5% · 1 770 USD
April 2030
Paid to the date: 81.5% · 288 447 USD
Remaining due payment: 65 476 USD
59
0.5% · 1 770 USD
May 2030
Paid to the date: 82% · 290 216 USD
Remaining due payment: 63 706 USD
60
0.5% · 1 770 USD
June 2030
Paid to the date: 82.5% · 291 986 USD
Remaining due payment: 61 936 USD
61
0.5% · 1 770 USD
July 2030
Paid to the date: 83% · 293 756 USD
Remaining due payment: 60 167 USD
62
0.5% · 1 770 USD
August 2030
Paid to the date: 83.5% · 295 525 USD
Remaining due payment: 58 397 USD
63
0.5% · 1 770 USD
September 2030
Paid to the date: 84% · 297 295 USD
Remaining due payment: 56 628 USD
64
0.5% · 1 770 USD
October 2030
Paid to the date: 84.5% · 299 065 USD
Remaining due payment: 54 858 USD
65
0.5% · 1 770 USD
November 2030
Paid to the date: 85% · 300 834 USD
Remaining due payment: 53 088 USD
66
0.5% · 1 770 USD
December 2030
Paid to the date: 85.5% · 302 604 USD
Remaining due payment: 51 319 USD
67
0.5% · 1 770 USD
January 2031
Paid to the date: 86% · 304 373 USD
Remaining due payment: 49 549 USD
68
0.5% · 1 770 USD
February 2031
Paid to the date: 86.5% · 306 143 USD
Remaining due payment: 47 780 USD
69
0.5% · 1 770 USD
March 2031
Paid to the date: 87% · 307 913 USD
Remaining due payment: 46 010 USD
70
0.5% · 1 770 USD
April 2031
Paid to the date: 87.5% · 309 682 USD
Remaining due payment: 44 240 USD
71
0.5% · 1 770 USD
May 2031
Paid to the date: 88% · 311 452 USD
Remaining due payment: 42 471 USD
72
0.5% · 1 770 USD
June 2031
Paid to the date: 88.5% · 313 221 USD
Remaining due payment: 40 701 USD
73
0.5% · 1 770 USD
July 2031
Paid to the date: 89% · 314 991 USD
Remaining due payment: 38 931 USD
74
0.5% · 1 770 USD
August 2031
Paid to the date: 89.5% · 316 761 USD
Remaining due payment: 37 162 USD
75
0.5% · 1 770 USD
September 2031
Paid to the date: 90% · 318 530 USD
Remaining due payment: 35 392 USD
76
0.5% · 1 770 USD
October 2031
Paid to the date: 90.5% · 320 300 USD
Remaining due payment: 33 623 USD
77
0.5% · 1 770 USD
November 2031
Paid to the date: 91% · 322 070 USD
Remaining due payment: 31 853 USD
78
0.5% · 1 770 USD
December 2031
Paid to the date: 91.5% · 323 839 USD
Remaining due payment: 30 083 USD
79
0.5% · 1 770 USD
January 2032
Paid to the date: 92% · 325 609 USD
Remaining due payment: 28 314 USD
80
0.5% · 1 770 USD
February 2032
Paid to the date: 92.5% · 327 378 USD
Remaining due payment: 26 544 USD
81
0.5% · 1 770 USD
March 2032
Paid to the date: 93% · 329 148 USD
Remaining due payment: 24 775 USD
82
0.5% · 1 770 USD
April 2032
Paid to the date: 93.5% · 330 918 USD
Remaining due payment: 23 005 USD
83
0.5% · 1 770 USD
May 2032
Paid to the date: 94% · 332 687 USD
Remaining due payment: 21 235 USD
84
0.5% · 1 770 USD
June 2032
Paid to the date: 94.5% · 334 457 USD
Remaining due payment: 19 466 USD
85
0.5% · 1 770 USD
July 2032
Paid to the date: 95% · 336 226 USD
Remaining due payment: 17 696 USD
86
0.5% · 1 770 USD
August 2032
Paid to the date: 95.5% · 337 996 USD
Remaining due payment: 15 927 USD
87
0.5% · 1 770 USD
September 2032
Paid to the date: 96% · 339 766 USD
Remaining due payment: 14 157 USD
88
0.5% · 1 770 USD
October 2032
Paid to the date: 96.5% · 341 535 USD
Remaining due payment: 12 387 USD
89
0.5% · 1 770 USD
November 2032
Paid to the date: 97% · 343 305 USD
Remaining due payment: 10 618 USD
90
0.5% · 1 770 USD
December 2032
Paid to the date: 97.5% · 345 074 USD
Remaining due payment: 8 848 USD
91
0.5% · 1 770 USD
January 2033
Paid to the date: 98% · 346 844 USD
Remaining due payment: 7 078 USD
92
0.5% · 1 770 USD
February 2033
Paid to the date: 98.5% · 348 614 USD
Remaining due payment: 5 309 USD
93
0.5% · 1 770 USD
March 2033
Paid to the date: 99% · 350 383 USD
Remaining due payment: 3 539 USD
94
0.5% · 1 770 USD
April 2033
Paid to the date: 99.5% · 352 153 USD
Remaining due payment: 1 770 USD
95
0.5% · 1 770 USD
May 2033
Paid to the date: 100% · 353 923 USD
Remaining due payment: 0.0000 USD