About
EX-6548edba6 - Samana Lake Views - SAMANA
Unit type:
Price:1360000.0 AED
Area: 1459.0 sqft (135.55 sqm)
Views:
Payment plan:
Booking from the developer: 20%
Total:
75% - during construction
25% - after completion of construction
Unit type:
Price:
Area: 1459.0 sqft (135.55 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% · 74 051 USD
At reservation · July 2025
Paid to the date: 20% · 74 051 USD
Remaining due payment: 296 206 USD
2
1% · 3 703 USD
August 2025
Paid to the date: 21% · 77 754 USD
Remaining due payment: 292 503 USD
3
1% · 3 703 USD
September 2025
Paid to the date: 22% · 81 457 USD
Remaining due payment: 288 801 USD
4
1% · 3 703 USD
October 2025
Paid to the date: 23% · 85 159 USD
Remaining due payment: 285 098 USD
5
1% · 3 703 USD
November 2025
Paid to the date: 24% · 88 862 USD
Remaining due payment: 281 396 USD
6
1% · 3 703 USD
December 2025
Paid to the date: 25% · 92 564 USD
Remaining due payment: 277 693 USD
7
1% · 3 703 USD
January 2026
Paid to the date: 26% · 96 267 USD
Remaining due payment: 273 991 USD
8
1% · 3 703 USD
February 2026
Paid to the date: 27% · 99 970 USD
Remaining due payment: 270 288 USD
9
1% · 3 703 USD
March 2026
Paid to the date: 28% · 103 672 USD
Remaining due payment: 266 585 USD
10
1% · 3 703 USD
April 2026
Paid to the date: 29% · 107 375 USD
Remaining due payment: 262 883 USD
11
1% · 3 703 USD
May 2026
Paid to the date: 30% · 111 077 USD
Remaining due payment: 259 180 USD
12
1% · 3 703 USD
June 2026
Paid to the date: 31% · 114 780 USD
Remaining due payment: 255 478 USD
13
6.5% · 24 067 USD
July 2026
Paid to the date: 37.5% · 138 847 USD
Remaining due payment: 231 411 USD
14
1% · 3 703 USD
August 2026
Paid to the date: 38.5% · 142 549 USD
Remaining due payment: 227 708 USD
15
1% · 3 703 USD
September 2026
Paid to the date: 39.5% · 146 252 USD
Remaining due payment: 224 006 USD
Resale is available
16
1% · 3 703 USD
October 2026
Paid to the date: 40.5% · 149 954 USD
Remaining due payment: 220 303 USD
17
1% · 3 703 USD
November 2026
Paid to the date: 41.5% · 153 657 USD
Remaining due payment: 216 601 USD
18
1% · 3 703 USD
December 2026
Paid to the date: 42.5% · 157 359 USD
Remaining due payment: 212 898 USD
19
6.5% · 24 067 USD
January 2027
Paid to the date: 49% · 181 426 USD
Remaining due payment: 188 831 USD
20
1% · 3 703 USD
February 2027
Paid to the date: 50% · 185 129 USD
Remaining due payment: 185 129 USD
21
1% · 3 703 USD
March 2027
Paid to the date: 51% · 188 831 USD
Remaining due payment: 181 426 USD
22
1% · 3 703 USD
April 2027
Paid to the date: 52% · 192 534 USD
Remaining due payment: 177 724 USD
23
1% · 3 703 USD
May 2027
Paid to the date: 53% · 196 236 USD
Remaining due payment: 174 021 USD
24
1% · 3 703 USD
June 2027
Paid to the date: 54% · 199 939 USD
Remaining due payment: 170 318 USD
25
1% · 3 703 USD
July 2027
Paid to the date: 55% · 203 642 USD
Remaining due payment: 166 616 USD
26
1% · 3 703 USD
August 2027
Paid to the date: 56% · 207 344 USD
Remaining due payment: 162 913 USD
27
1% · 3 703 USD
September 2027
Paid to the date: 57% · 211 047 USD
Remaining due payment: 159 211 USD
28
1% · 3 703 USD
October 2027
Paid to the date: 58% · 214 749 USD
Remaining due payment: 155 508 USD
29
1% · 3 703 USD
November 2027
Paid to the date: 59% · 218 452 USD
Remaining due payment: 151 806 USD
30
1% · 3 703 USD
December 2027
Paid to the date: 60% · 222 154 USD
Remaining due payment: 148 103 USD
31
1% · 3 703 USD
January 2028
Paid to the date: 61% · 225 857 USD
Remaining due payment: 144 400 USD
32
1% · 3 703 USD
February 2028
Paid to the date: 62% · 229 560 USD
Remaining due payment: 140 698 USD
33
1% · 3 703 USD
March 2028
Paid to the date: 63% · 233 262 USD
Remaining due payment: 136 995 USD
34
1% · 3 703 USD
April 2028
Paid to the date: 64% · 236 965 USD
Remaining due payment: 133 293 USD
35
1% · 3 703 USD
May 2028
Paid to the date: 65% · 240 667 USD
Remaining due payment: 129 590 USD
36
1% · 3 703 USD
June 2028
Paid to the date: 66% · 244 370 USD
Remaining due payment: 125 888 USD
37
1% · 3 703 USD
July 2028
Paid to the date: 67% · 248 072 USD
Remaining due payment: 122 185 USD
38
1% · 3 703 USD
August 2028
Paid to the date: 68% · 251 775 USD
Remaining due payment: 118 482 USD
39
1% · 3 703 USD
September 2028
Paid to the date: 69% · 255 478 USD
Remaining due payment: 114 780 USD
40
1% · 3 703 USD
October 2028
Paid to the date: 70% · 259 180 USD
Remaining due payment: 111 077 USD
41
1% · 3 703 USD
November 2028
Paid to the date: 71% · 262 883 USD
Remaining due payment: 107 375 USD
42
1% · 3 703 USD
December 2028
Paid to the date: 72% · 266 585 USD
Remaining due payment: 103 672 USD
43
1% · 3 703 USD
January 2029
Paid to the date: 73% · 270 288 USD
Remaining due payment: 99 970 USD
44
1% · 3 703 USD
February 2029
Paid to the date: 74% · 273 991 USD
Remaining due payment: 96 267 USD
45
1% · 3 703 USD
March 2029
Paid to the date: 75% · 277 693 USD
Remaining due payment: 92 564 USD
46
0.5% · 1 851 USD
April 2029
Paid to the date: 75.5% · 279 544 USD
Remaining due payment: 90 713 USD
47
0.5% · 1 851 USD
May 2029
Paid to the date: 76% · 281 396 USD
Remaining due payment: 88 862 USD
48
0.5% · 1 851 USD
June 2029
Paid to the date: 76.5% · 283 247 USD
Remaining due payment: 87 011 USD
49
0.5% · 1 851 USD
July 2029
Paid to the date: 77% · 285 098 USD
Remaining due payment: 85 159 USD
50
0.5% · 1 851 USD
August 2029
Paid to the date: 77.5% · 286 950 USD
Remaining due payment: 83 308 USD
51
0.5% · 1 851 USD
September 2029
Paid to the date: 78% · 288 801 USD
Remaining due payment: 81 457 USD
52
0.5% · 1 851 USD
October 2029
Paid to the date: 78.5% · 290 652 USD
Remaining due payment: 79 605 USD
53
0.5% · 1 851 USD
November 2029
Paid to the date: 79% · 292 503 USD
Remaining due payment: 77 754 USD
54
0.5% · 1 851 USD
December 2029
Paid to the date: 79.5% · 294 355 USD
Remaining due payment: 75 903 USD
55
0.5% · 1 851 USD
January 2030
Paid to the date: 80% · 296 206 USD
Remaining due payment: 74 051 USD
56
0.5% · 1 851 USD
February 2030
Paid to the date: 80.5% · 298 057 USD
Remaining due payment: 72 200 USD
57
0.5% · 1 851 USD
March 2030
Paid to the date: 81% · 299 909 USD
Remaining due payment: 70 349 USD
58
0.5% · 1 851 USD
April 2030
Paid to the date: 81.5% · 301 760 USD
Remaining due payment: 68 498 USD
59
0.5% · 1 851 USD
May 2030
Paid to the date: 82% · 303 611 USD
Remaining due payment: 66 646 USD
60
0.5% · 1 851 USD
June 2030
Paid to the date: 82.5% · 305 462 USD
Remaining due payment: 64 795 USD
61
0.5% · 1 851 USD
July 2030
Paid to the date: 83% · 307 314 USD
Remaining due payment: 62 944 USD
62
0.5% · 1 851 USD
August 2030
Paid to the date: 83.5% · 309 165 USD
Remaining due payment: 61 092 USD
63
0.5% · 1 851 USD
September 2030
Paid to the date: 84% · 311 016 USD
Remaining due payment: 59 241 USD
64
0.5% · 1 851 USD
October 2030
Paid to the date: 84.5% · 312 868 USD
Remaining due payment: 57 390 USD
65
0.5% · 1 851 USD
November 2030
Paid to the date: 85% · 314 719 USD
Remaining due payment: 55 539 USD
66
0.5% · 1 851 USD
December 2030
Paid to the date: 85.5% · 316 570 USD
Remaining due payment: 53 687 USD
67
0.5% · 1 851 USD
January 2031
Paid to the date: 86% · 318 421 USD
Remaining due payment: 51 836 USD
68
0.5% · 1 851 USD
February 2031
Paid to the date: 86.5% · 320 273 USD
Remaining due payment: 49 985 USD
69
0.5% · 1 851 USD
March 2031
Paid to the date: 87% · 322 124 USD
Remaining due payment: 48 133 USD
70
0.5% · 1 851 USD
April 2031
Paid to the date: 87.5% · 323 975 USD
Remaining due payment: 46 282 USD
71
0.5% · 1 851 USD
May 2031
Paid to the date: 88% · 325 827 USD
Remaining due payment: 44 431 USD
72
0.5% · 1 851 USD
June 2031
Paid to the date: 88.5% · 327 678 USD
Remaining due payment: 42 580 USD
73
0.5% · 1 851 USD
July 2031
Paid to the date: 89% · 329 529 USD
Remaining due payment: 40 728 USD
74
0.5% · 1 851 USD
August 2031
Paid to the date: 89.5% · 331 380 USD
Remaining due payment: 38 877 USD
75
0.5% · 1 851 USD
September 2031
Paid to the date: 90% · 333 232 USD
Remaining due payment: 37 026 USD
76
0.5% · 1 851 USD
October 2031
Paid to the date: 90.5% · 335 083 USD
Remaining due payment: 35 174 USD
77
0.5% · 1 851 USD
November 2031
Paid to the date: 91% · 336 934 USD
Remaining due payment: 33 323 USD
78
0.5% · 1 851 USD
December 2031
Paid to the date: 91.5% · 338 786 USD
Remaining due payment: 31 472 USD
79
0.5% · 1 851 USD
January 2032
Paid to the date: 92% · 340 637 USD
Remaining due payment: 29 621 USD
80
0.5% · 1 851 USD
February 2032
Paid to the date: 92.5% · 342 488 USD
Remaining due payment: 27 769 USD
81
0.5% · 1 851 USD
March 2032
Paid to the date: 93% · 344 339 USD
Remaining due payment: 25 918 USD
82
0.5% · 1 851 USD
April 2032
Paid to the date: 93.5% · 346 191 USD
Remaining due payment: 24 067 USD
83
0.5% · 1 851 USD
May 2032
Paid to the date: 94% · 348 042 USD
Remaining due payment: 22 215 USD
84
0.5% · 1 851 USD
June 2032
Paid to the date: 94.5% · 349 893 USD
Remaining due payment: 20 364 USD
85
0.5% · 1 851 USD
July 2032
Paid to the date: 95% · 351 745 USD
Remaining due payment: 18 513 USD
86
0.5% · 1 851 USD
August 2032
Paid to the date: 95.5% · 353 596 USD
Remaining due payment: 16 662 USD
87
0.5% · 1 851 USD
September 2032
Paid to the date: 96% · 355 447 USD
Remaining due payment: 14 810 USD
88
0.5% · 1 851 USD
October 2032
Paid to the date: 96.5% · 357 298 USD
Remaining due payment: 12 959 USD
89
0.5% · 1 851 USD
November 2032
Paid to the date: 97% · 359 150 USD
Remaining due payment: 11 108 USD
90
0.5% · 1 851 USD
December 2032
Paid to the date: 97.5% · 361 001 USD
Remaining due payment: 9 256 USD
91
0.5% · 1 851 USD
January 2033
Paid to the date: 98% · 362 852 USD
Remaining due payment: 7 405 USD
92
0.5% · 1 851 USD
February 2033
Paid to the date: 98.5% · 364 704 USD
Remaining due payment: 5 554 USD
93
0.5% · 1 851 USD
March 2033
Paid to the date: 99% · 366 555 USD
Remaining due payment: 3 703 USD
94
0.5% · 1 851 USD
April 2033
Paid to the date: 99.5% · 368 406 USD
Remaining due payment: 1 851 USD
95
0.5% · 1 851 USD
May 2033
Paid to the date: 100% · 370 257 USD
Remaining due payment: 0.0000 USD