About
EX-0a59d2170 - Samana Lake Views - SAMANA
Unit type:
Price:720000.0 AED
Area: 416.0 sqft (38.65 sqm)
Views:
Payment plan:
Booking from the developer: 20%
Total:
75% - during construction
25% - after completion of construction
Unit type:
Price:
Area: 416.0 sqft (38.65 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% · 39 205 USD
At reservation · August 2025
Paid to the date: 20% · 39 205 USD
Remaining due payment: 156 820 USD
2
1% · 1 960 USD
September 2025
Paid to the date: 21% · 41 165 USD
Remaining due payment: 154 860 USD
3
1% · 1 960 USD
October 2025
Paid to the date: 22% · 43 126 USD
Remaining due payment: 152 900 USD
4
1% · 1 960 USD
November 2025
Paid to the date: 23% · 45 086 USD
Remaining due payment: 150 940 USD
5
1% · 1 960 USD
December 2025
Paid to the date: 24% · 47 046 USD
Remaining due payment: 148 979 USD
6
1% · 1 960 USD
January 2026
Paid to the date: 25% · 49 006 USD
Remaining due payment: 147 019 USD
7
1% · 1 960 USD
February 2026
Paid to the date: 26% · 50 967 USD
Remaining due payment: 145 059 USD
8
1% · 1 960 USD
March 2026
Paid to the date: 27% · 52 927 USD
Remaining due payment: 143 099 USD
9
1% · 1 960 USD
April 2026
Paid to the date: 28% · 54 887 USD
Remaining due payment: 141 138 USD
10
1% · 1 960 USD
May 2026
Paid to the date: 29% · 56 847 USD
Remaining due payment: 139 178 USD
11
1% · 1 960 USD
June 2026
Paid to the date: 30% · 58 808 USD
Remaining due payment: 137 218 USD
12
1% · 1 960 USD
July 2026
Paid to the date: 31% · 60 768 USD
Remaining due payment: 135 258 USD
13
6.5% · 12 742 USD
August 2026
Paid to the date: 37.5% · 73 510 USD
Remaining due payment: 122 516 USD
14
1% · 1 960 USD
September 2026
Paid to the date: 38.5% · 75 470 USD
Remaining due payment: 120 556 USD
15
1% · 1 960 USD
October 2026
Paid to the date: 39.5% · 77 430 USD
Remaining due payment: 118 595 USD
Resale is available
16
1% · 1 960 USD
November 2026
Paid to the date: 40.5% · 79 390 USD
Remaining due payment: 116 635 USD
17
1% · 1 960 USD
December 2026
Paid to the date: 41.5% · 81 351 USD
Remaining due payment: 114 675 USD
18
1% · 1 960 USD
January 2027
Paid to the date: 42.5% · 83 311 USD
Remaining due payment: 112 715 USD
19
6.5% · 12 742 USD
February 2027
Paid to the date: 49% · 96 053 USD
Remaining due payment: 99 973 USD
20
1% · 1 960 USD
March 2027
Paid to the date: 50% · 98 013 USD
Remaining due payment: 98 013 USD
21
1% · 1 960 USD
April 2027
Paid to the date: 51% · 99 973 USD
Remaining due payment: 96 053 USD
22
1% · 1 960 USD
May 2027
Paid to the date: 52% · 101 933 USD
Remaining due payment: 94 092 USD
23
1% · 1 960 USD
June 2027
Paid to the date: 53% · 103 894 USD
Remaining due payment: 92 132 USD
24
1% · 1 960 USD
July 2027
Paid to the date: 54% · 105 854 USD
Remaining due payment: 90 172 USD
25
1% · 1 960 USD
August 2027
Paid to the date: 55% · 107 814 USD
Remaining due payment: 88 212 USD
26
1% · 1 960 USD
September 2027
Paid to the date: 56% · 109 774 USD
Remaining due payment: 86 251 USD
27
1% · 1 960 USD
October 2027
Paid to the date: 57% · 111 735 USD
Remaining due payment: 84 291 USD
28
1% · 1 960 USD
November 2027
Paid to the date: 58% · 113 695 USD
Remaining due payment: 82 331 USD
29
1% · 1 960 USD
December 2027
Paid to the date: 59% · 115 655 USD
Remaining due payment: 80 370 USD
30
1% · 1 960 USD
January 2028
Paid to the date: 60% · 117 615 USD
Remaining due payment: 78 410 USD
31
1% · 1 960 USD
February 2028
Paid to the date: 61% · 119 576 USD
Remaining due payment: 76 450 USD
32
1% · 1 960 USD
March 2028
Paid to the date: 62% · 121 536 USD
Remaining due payment: 74 490 USD
33
1% · 1 960 USD
April 2028
Paid to the date: 63% · 123 496 USD
Remaining due payment: 72 529 USD
34
1% · 1 960 USD
May 2028
Paid to the date: 64% · 125 456 USD
Remaining due payment: 70 569 USD
35
1% · 1 960 USD
June 2028
Paid to the date: 65% · 127 417 USD
Remaining due payment: 68 609 USD
36
1% · 1 960 USD
July 2028
Paid to the date: 66% · 129 377 USD
Remaining due payment: 66 649 USD
37
1% · 1 960 USD
August 2028
Paid to the date: 67% · 131 337 USD
Remaining due payment: 64 688 USD
38
1% · 1 960 USD
September 2028
Paid to the date: 68% · 133 297 USD
Remaining due payment: 62 728 USD
39
1% · 1 960 USD
October 2028
Paid to the date: 69% · 135 258 USD
Remaining due payment: 60 768 USD
40
1% · 1 960 USD
November 2028
Paid to the date: 70% · 137 218 USD
Remaining due payment: 58 808 USD
41
1% · 1 960 USD
December 2028
Paid to the date: 71% · 139 178 USD
Remaining due payment: 56 847 USD
42
1% · 1 960 USD
January 2029
Paid to the date: 72% · 141 138 USD
Remaining due payment: 54 887 USD
43
1% · 1 960 USD
February 2029
Paid to the date: 73% · 143 099 USD
Remaining due payment: 52 927 USD
44
1% · 1 960 USD
March 2029
Paid to the date: 74% · 145 059 USD
Remaining due payment: 50 967 USD
45
1% · 1 960 USD
April 2029
Paid to the date: 75% · 147 019 USD
Remaining due payment: 49 006 USD
46
0.5% · 980 USD
May 2029
Paid to the date: 75.5% · 147 999 USD
Remaining due payment: 48 026 USD
47
0.5% · 980 USD
June 2029
Paid to the date: 76% · 148 979 USD
Remaining due payment: 47 046 USD
48
0.5% · 980 USD
July 2029
Paid to the date: 76.5% · 149 960 USD
Remaining due payment: 46 066 USD
49
0.5% · 980 USD
August 2029
Paid to the date: 77% · 150 940 USD
Remaining due payment: 45 086 USD
50
0.5% · 980 USD
September 2029
Paid to the date: 77.5% · 151 920 USD
Remaining due payment: 44 106 USD
51
0.5% · 980 USD
October 2029
Paid to the date: 78% · 152 900 USD
Remaining due payment: 43 126 USD
52
0.5% · 980 USD
November 2029
Paid to the date: 78.5% · 153 880 USD
Remaining due payment: 42 146 USD
53
0.5% · 980 USD
December 2029
Paid to the date: 79% · 154 860 USD
Remaining due payment: 41 165 USD
54
0.5% · 980 USD
January 2030
Paid to the date: 79.5% · 155 840 USD
Remaining due payment: 40 185 USD
55
0.5% · 980 USD
February 2030
Paid to the date: 80% · 156 820 USD
Remaining due payment: 39 205 USD
56
0.5% · 980 USD
March 2030
Paid to the date: 80.5% · 157 801 USD
Remaining due payment: 38 225 USD
57
0.5% · 980 USD
April 2030
Paid to the date: 81% · 158 781 USD
Remaining due payment: 37 245 USD
58
0.5% · 980 USD
May 2030
Paid to the date: 81.5% · 159 761 USD
Remaining due payment: 36 265 USD
59
0.5% · 980 USD
June 2030
Paid to the date: 82% · 160 741 USD
Remaining due payment: 35 285 USD
60
0.5% · 980 USD
July 2030
Paid to the date: 82.5% · 161 721 USD
Remaining due payment: 34 304 USD
61
0.5% · 980 USD
August 2030
Paid to the date: 83% · 162 701 USD
Remaining due payment: 33 324 USD
62
0.5% · 980 USD
September 2030
Paid to the date: 83.5% · 163 681 USD
Remaining due payment: 32 344 USD
63
0.5% · 980 USD
October 2030
Paid to the date: 84% · 164 661 USD
Remaining due payment: 31 364 USD
64
0.5% · 980 USD
November 2030
Paid to the date: 84.5% · 165 642 USD
Remaining due payment: 30 384 USD
65
0.5% · 980 USD
December 2030
Paid to the date: 85% · 166 622 USD
Remaining due payment: 29 404 USD
66
0.5% · 980 USD
January 2031
Paid to the date: 85.5% · 167 602 USD
Remaining due payment: 28 424 USD
67
0.5% · 980 USD
February 2031
Paid to the date: 86% · 168 582 USD
Remaining due payment: 27 444 USD
68
0.5% · 980 USD
March 2031
Paid to the date: 86.5% · 169 562 USD
Remaining due payment: 26 463 USD
69
0.5% · 980 USD
April 2031
Paid to the date: 87% · 170 542 USD
Remaining due payment: 25 483 USD
70
0.5% · 980 USD
May 2031
Paid to the date: 87.5% · 171 522 USD
Remaining due payment: 24 503 USD
71
0.5% · 980 USD
June 2031
Paid to the date: 88% · 172 503 USD
Remaining due payment: 23 523 USD
72
0.5% · 980 USD
July 2031
Paid to the date: 88.5% · 173 483 USD
Remaining due payment: 22 543 USD
73
0.5% · 980 USD
August 2031
Paid to the date: 89% · 174 463 USD
Remaining due payment: 21 563 USD
74
0.5% · 980 USD
September 2031
Paid to the date: 89.5% · 175 443 USD
Remaining due payment: 20 583 USD
75
0.5% · 980 USD
October 2031
Paid to the date: 90% · 176 423 USD
Remaining due payment: 19 603 USD
76
0.5% · 980 USD
November 2031
Paid to the date: 90.5% · 177 403 USD
Remaining due payment: 18 622 USD
77
0.5% · 980 USD
December 2031
Paid to the date: 91% · 178 383 USD
Remaining due payment: 17 642 USD
78
0.5% · 980 USD
January 2032
Paid to the date: 91.5% · 179 363 USD
Remaining due payment: 16 662 USD
79
0.5% · 980 USD
February 2032
Paid to the date: 92% · 180 344 USD
Remaining due payment: 15 682 USD
80
0.5% · 980 USD
March 2032
Paid to the date: 92.5% · 181 324 USD
Remaining due payment: 14 702 USD
81
0.5% · 980 USD
April 2032
Paid to the date: 93% · 182 304 USD
Remaining due payment: 13 722 USD
82
0.5% · 980 USD
May 2032
Paid to the date: 93.5% · 183 284 USD
Remaining due payment: 12 742 USD
83
0.5% · 980 USD
June 2032
Paid to the date: 94% · 184 264 USD
Remaining due payment: 11 762 USD
84
0.5% · 980 USD
July 2032
Paid to the date: 94.5% · 185 244 USD
Remaining due payment: 10 781 USD
85
0.5% · 980 USD
August 2032
Paid to the date: 95% · 186 224 USD
Remaining due payment: 9 801 USD
86
0.5% · 980 USD
September 2032
Paid to the date: 95.5% · 187 204 USD
Remaining due payment: 8 821 USD
87
0.5% · 980 USD
October 2032
Paid to the date: 96% · 188 185 USD
Remaining due payment: 7 841 USD
88
0.5% · 980 USD
November 2032
Paid to the date: 96.5% · 189 165 USD
Remaining due payment: 6 861 USD
89
0.5% · 980 USD
December 2032
Paid to the date: 97% · 190 145 USD
Remaining due payment: 5 881 USD
90
0.5% · 980 USD
January 2033
Paid to the date: 97.5% · 191 125 USD
Remaining due payment: 4 901 USD
91
0.5% · 980 USD
February 2033
Paid to the date: 98% · 192 105 USD
Remaining due payment: 3 921 USD
92
0.5% · 980 USD
March 2033
Paid to the date: 98.5% · 193 085 USD
Remaining due payment: 2 940 USD
93
0.5% · 980 USD
April 2033
Paid to the date: 99% · 194 065 USD
Remaining due payment: 1 960 USD
94
0.5% · 980 USD
May 2033
Paid to the date: 99.5% · 195 045 USD
Remaining due payment: 980 USD
95
0.5% · 980 USD
June 2033
Paid to the date: 100% · 196 026 USD
Remaining due payment: 0.0000 USD