About
EX-34dbfdf0a - Samana Lake Views - SAMANA
Unit type:
Price:729500.0 AED
Area: 420.0 sqft (39.02 sqm)
Views:
Payment plan:
Booking from the developer: 20%
Total:
75% - during construction
25% - after completion of construction
Unit type:
Price:
Area: 420.0 sqft (39.02 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% · 39 728 USD
At reservation · November 2025
Paid to the date: 20% · 39 728 USD
Remaining due payment: 158 911 USD
2
1% · 1 986 USD
December 2025
Paid to the date: 21% · 41 714 USD
Remaining due payment: 156 924 USD
3
1% · 1 986 USD
January 2026
Paid to the date: 22% · 43 700 USD
Remaining due payment: 154 938 USD
4
1% · 1 986 USD
February 2026
Paid to the date: 23% · 45 687 USD
Remaining due payment: 152 952 USD
5
1% · 1 986 USD
March 2026
Paid to the date: 24% · 47 673 USD
Remaining due payment: 150 965 USD
6
1% · 1 986 USD
April 2026
Paid to the date: 25% · 49 660 USD
Remaining due payment: 148 979 USD
7
1% · 1 986 USD
May 2026
Paid to the date: 26% · 51 646 USD
Remaining due payment: 146 992 USD
8
1% · 1 986 USD
June 2026
Paid to the date: 27% · 53 632 USD
Remaining due payment: 145 006 USD
9
1% · 1 986 USD
July 2026
Paid to the date: 28% · 55 619 USD
Remaining due payment: 143 020 USD
10
1% · 1 986 USD
August 2026
Paid to the date: 29% · 57 605 USD
Remaining due payment: 141 033 USD
11
1% · 1 986 USD
September 2026
Paid to the date: 30% · 59 591 USD
Remaining due payment: 139 047 USD
12
1% · 1 986 USD
October 2026
Paid to the date: 31% · 61 578 USD
Remaining due payment: 137 060 USD
13
6.5% · 12 911 USD
November 2026
Paid to the date: 37.5% · 74 489 USD
Remaining due payment: 124 149 USD
14
1% · 1 986 USD
December 2026
Paid to the date: 38.5% · 76 476 USD
Remaining due payment: 122 163 USD
15
1% · 1 986 USD
January 2027
Paid to the date: 39.5% · 78 462 USD
Remaining due payment: 120 176 USD
Resale is available
16
1% · 1 986 USD
February 2027
Paid to the date: 40.5% · 80 449 USD
Remaining due payment: 118 190 USD
17
1% · 1 986 USD
March 2027
Paid to the date: 41.5% · 82 435 USD
Remaining due payment: 116 203 USD
18
1% · 1 986 USD
April 2027
Paid to the date: 42.5% · 84 421 USD
Remaining due payment: 114 217 USD
19
6.5% · 12 911 USD
May 2027
Paid to the date: 49% · 97 333 USD
Remaining due payment: 101 306 USD
20
1% · 1 986 USD
June 2027
Paid to the date: 50% · 99 319 USD
Remaining due payment: 99 319 USD
21
1% · 1 986 USD
July 2027
Paid to the date: 51% · 101 306 USD
Remaining due payment: 97 333 USD
22
1% · 1 986 USD
August 2027
Paid to the date: 52% · 103 292 USD
Remaining due payment: 95 346 USD
23
1% · 1 986 USD
September 2027
Paid to the date: 53% · 105 278 USD
Remaining due payment: 93 360 USD
24
1% · 1 986 USD
October 2027
Paid to the date: 54% · 107 265 USD
Remaining due payment: 91 374 USD
25
1% · 1 986 USD
November 2027
Paid to the date: 55% · 109 251 USD
Remaining due payment: 89 387 USD
26
1% · 1 986 USD
December 2027
Paid to the date: 56% · 111 237 USD
Remaining due payment: 87 401 USD
27
1% · 1 986 USD
January 2028
Paid to the date: 57% · 113 224 USD
Remaining due payment: 85 414 USD
28
1% · 1 986 USD
February 2028
Paid to the date: 58% · 115 210 USD
Remaining due payment: 83 428 USD
29
1% · 1 986 USD
March 2028
Paid to the date: 59% · 117 197 USD
Remaining due payment: 81 442 USD
30
1% · 1 986 USD
April 2028
Paid to the date: 60% · 119 183 USD
Remaining due payment: 79 455 USD
31
1% · 1 986 USD
May 2028
Paid to the date: 61% · 121 169 USD
Remaining due payment: 77 469 USD
32
1% · 1 986 USD
June 2028
Paid to the date: 62% · 123 156 USD
Remaining due payment: 75 483 USD
33
1% · 1 986 USD
July 2028
Paid to the date: 63% · 125 142 USD
Remaining due payment: 73 496 USD
34
1% · 1 986 USD
August 2028
Paid to the date: 64% · 127 129 USD
Remaining due payment: 71 510 USD
35
1% · 1 986 USD
September 2028
Paid to the date: 65% · 129 115 USD
Remaining due payment: 69 523 USD
36
1% · 1 986 USD
October 2028
Paid to the date: 66% · 131 101 USD
Remaining due payment: 67 537 USD
37
1% · 1 986 USD
November 2028
Paid to the date: 67% · 133 088 USD
Remaining due payment: 65 551 USD
38
1% · 1 986 USD
December 2028
Paid to the date: 68% · 135 074 USD
Remaining due payment: 63 564 USD
39
1% · 1 986 USD
January 2029
Paid to the date: 69% · 137 060 USD
Remaining due payment: 61 578 USD
40
1% · 1 986 USD
February 2029
Paid to the date: 70% · 139 047 USD
Remaining due payment: 59 591 USD
41
1% · 1 986 USD
March 2029
Paid to the date: 71% · 141 033 USD
Remaining due payment: 57 605 USD
42
1% · 1 986 USD
April 2029
Paid to the date: 72% · 143 020 USD
Remaining due payment: 55 619 USD
43
1% · 1 986 USD
May 2029
Paid to the date: 73% · 145 006 USD
Remaining due payment: 53 632 USD
44
1% · 1 986 USD
June 2029
Paid to the date: 74% · 146 992 USD
Remaining due payment: 51 646 USD
45
1% · 1 986 USD
July 2029
Paid to the date: 75% · 148 979 USD
Remaining due payment: 49 660 USD
46
0.5% · 993 USD
August 2029
Paid to the date: 75.5% · 149 972 USD
Remaining due payment: 48 666 USD
47
0.5% · 993 USD
September 2029
Paid to the date: 76% · 150 965 USD
Remaining due payment: 47 673 USD
48
0.5% · 993 USD
October 2029
Paid to the date: 76.5% · 151 958 USD
Remaining due payment: 46 680 USD
49
0.5% · 993 USD
November 2029
Paid to the date: 77% · 152 952 USD
Remaining due payment: 45 687 USD
50
0.5% · 993 USD
December 2029
Paid to the date: 77.5% · 153 945 USD
Remaining due payment: 44 694 USD
51
0.5% · 993 USD
January 2030
Paid to the date: 78% · 154 938 USD
Remaining due payment: 43 700 USD
52
0.5% · 993 USD
February 2030
Paid to the date: 78.5% · 155 931 USD
Remaining due payment: 42 707 USD
53
0.5% · 993 USD
March 2030
Paid to the date: 79% · 156 924 USD
Remaining due payment: 41 714 USD
54
0.5% · 993 USD
April 2030
Paid to the date: 79.5% · 157 917 USD
Remaining due payment: 40 721 USD
55
0.5% · 993 USD
May 2030
Paid to the date: 80% · 158 911 USD
Remaining due payment: 39 728 USD
56
0.5% · 993 USD
June 2030
Paid to the date: 80.5% · 159 904 USD
Remaining due payment: 38 734 USD
57
0.5% · 993 USD
July 2030
Paid to the date: 81% · 160 897 USD
Remaining due payment: 37 741 USD
58
0.5% · 993 USD
August 2030
Paid to the date: 81.5% · 161 890 USD
Remaining due payment: 36 748 USD
59
0.5% · 993 USD
September 2030
Paid to the date: 82% · 162 883 USD
Remaining due payment: 35 755 USD
60
0.5% · 993 USD
October 2030
Paid to the date: 82.5% · 163 877 USD
Remaining due payment: 34 762 USD
61
0.5% · 993 USD
November 2030
Paid to the date: 83% · 164 870 USD
Remaining due payment: 33 769 USD
62
0.5% · 993 USD
December 2030
Paid to the date: 83.5% · 165 863 USD
Remaining due payment: 32 775 USD
63
0.5% · 993 USD
January 2031
Paid to the date: 84% · 166 856 USD
Remaining due payment: 31 782 USD
64
0.5% · 993 USD
February 2031
Paid to the date: 84.5% · 167 849 USD
Remaining due payment: 30 789 USD
65
0.5% · 993 USD
March 2031
Paid to the date: 85% · 168 843 USD
Remaining due payment: 29 796 USD
66
0.5% · 993 USD
April 2031
Paid to the date: 85.5% · 169 836 USD
Remaining due payment: 28 803 USD
67
0.5% · 993 USD
May 2031
Paid to the date: 86% · 170 829 USD
Remaining due payment: 27 809 USD
68
0.5% · 993 USD
June 2031
Paid to the date: 86.5% · 171 822 USD
Remaining due payment: 26 816 USD
69
0.5% · 993 USD
July 2031
Paid to the date: 87% · 172 815 USD
Remaining due payment: 25 823 USD
70
0.5% · 993 USD
August 2031
Paid to the date: 87.5% · 173 809 USD
Remaining due payment: 24 830 USD
71
0.5% · 993 USD
September 2031
Paid to the date: 88% · 174 802 USD
Remaining due payment: 23 837 USD
72
0.5% · 993 USD
October 2031
Paid to the date: 88.5% · 175 795 USD
Remaining due payment: 22 843 USD
73
0.5% · 993 USD
November 2031
Paid to the date: 89% · 176 788 USD
Remaining due payment: 21 850 USD
74
0.5% · 993 USD
December 2031
Paid to the date: 89.5% · 177 781 USD
Remaining due payment: 20 857 USD
75
0.5% · 993 USD
January 2032
Paid to the date: 90% · 178 774 USD
Remaining due payment: 19 864 USD
76
0.5% · 993 USD
February 2032
Paid to the date: 90.5% · 179 768 USD
Remaining due payment: 18 871 USD
77
0.5% · 993 USD
March 2032
Paid to the date: 91% · 180 761 USD
Remaining due payment: 17 877 USD
78
0.5% · 993 USD
April 2032
Paid to the date: 91.5% · 181 754 USD
Remaining due payment: 16 884 USD
79
0.5% · 993 USD
May 2032
Paid to the date: 92% · 182 747 USD
Remaining due payment: 15 891 USD
80
0.5% · 993 USD
June 2032
Paid to the date: 92.5% · 183 740 USD
Remaining due payment: 14 898 USD
81
0.5% · 993 USD
July 2032
Paid to the date: 93% · 184 734 USD
Remaining due payment: 13 905 USD
82
0.5% · 993 USD
August 2032
Paid to the date: 93.5% · 185 727 USD
Remaining due payment: 12 911 USD
83
0.5% · 993 USD
September 2032
Paid to the date: 94% · 186 720 USD
Remaining due payment: 11 918 USD
84
0.5% · 993 USD
October 2032
Paid to the date: 94.5% · 187 713 USD
Remaining due payment: 10 925 USD
85
0.5% · 993 USD
November 2032
Paid to the date: 95% · 188 706 USD
Remaining due payment: 9 932 USD
86
0.5% · 993 USD
December 2032
Paid to the date: 95.5% · 189 700 USD
Remaining due payment: 8 939 USD
87
0.5% · 993 USD
January 2033
Paid to the date: 96% · 190 693 USD
Remaining due payment: 7 946 USD
88
0.5% · 993 USD
February 2033
Paid to the date: 96.5% · 191 686 USD
Remaining due payment: 6 952 USD
89
0.5% · 993 USD
March 2033
Paid to the date: 97% · 192 679 USD
Remaining due payment: 5 959 USD
90
0.5% · 993 USD
April 2033
Paid to the date: 97.5% · 193 672 USD
Remaining due payment: 4 966 USD
91
0.5% · 993 USD
May 2033
Paid to the date: 98% · 194 666 USD
Remaining due payment: 3 973 USD
92
0.5% · 993 USD
June 2033
Paid to the date: 98.5% · 195 659 USD
Remaining due payment: 2 980 USD
93
0.5% · 993 USD
July 2033
Paid to the date: 99% · 196 652 USD
Remaining due payment: 1 986 USD
94
0.5% · 993 USD
August 2033
Paid to the date: 99.5% · 197 645 USD
Remaining due payment: 993 USD
95
0.5% · 993 USD
September 2033
Paid to the date: 100% · 198 638 USD
Remaining due payment: 0.0000 USD