About
EX-70c03b8a3 - Samana Lake Views - SAMANA
Unit type:
Price:725000.0 AED
Area: 411.0 sqft (38.18 sqm)
Views:
Payment plan:
Booking from the developer: 20%
Total:
75% - during construction
25% - after completion of construction
Unit type:
Price:
Area: 411.0 sqft (38.18 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% · 39 477 USD
At reservation · August 2025
Paid to the date: 20% · 39 477 USD
Remaining due payment: 157 908 USD
2
1% · 1 974 USD
September 2025
Paid to the date: 21% · 41 451 USD
Remaining due payment: 155 935 USD
3
1% · 1 974 USD
October 2025
Paid to the date: 22% · 43 425 USD
Remaining due payment: 153 961 USD
4
1% · 1 974 USD
November 2025
Paid to the date: 23% · 45 399 USD
Remaining due payment: 151 987 USD
5
1% · 1 974 USD
December 2025
Paid to the date: 24% · 47 373 USD
Remaining due payment: 150 013 USD
6
1% · 1 974 USD
January 2026
Paid to the date: 25% · 49 346 USD
Remaining due payment: 148 039 USD
7
1% · 1 974 USD
February 2026
Paid to the date: 26% · 51 320 USD
Remaining due payment: 146 065 USD
8
1% · 1 974 USD
March 2026
Paid to the date: 27% · 53 294 USD
Remaining due payment: 144 091 USD
9
1% · 1 974 USD
April 2026
Paid to the date: 28% · 55 268 USD
Remaining due payment: 142 118 USD
10
1% · 1 974 USD
May 2026
Paid to the date: 29% · 57 242 USD
Remaining due payment: 140 144 USD
11
1% · 1 974 USD
June 2026
Paid to the date: 30% · 59 216 USD
Remaining due payment: 138 170 USD
12
1% · 1 974 USD
July 2026
Paid to the date: 31% · 61 190 USD
Remaining due payment: 136 196 USD
13
6.5% · 12 830 USD
August 2026
Paid to the date: 37.5% · 74 020 USD
Remaining due payment: 123 366 USD
14
1% · 1 974 USD
September 2026
Paid to the date: 38.5% · 75 993 USD
Remaining due payment: 121 392 USD
15
1% · 1 974 USD
October 2026
Paid to the date: 39.5% · 77 967 USD
Remaining due payment: 119 418 USD
Resale is available
16
1% · 1 974 USD
November 2026
Paid to the date: 40.5% · 79 941 USD
Remaining due payment: 117 444 USD
17
1% · 1 974 USD
December 2026
Paid to the date: 41.5% · 81 915 USD
Remaining due payment: 115 471 USD
18
1% · 1 974 USD
January 2027
Paid to the date: 42.5% · 83 889 USD
Remaining due payment: 113 497 USD
19
6.5% · 12 830 USD
February 2027
Paid to the date: 49% · 96 719 USD
Remaining due payment: 100 667 USD
20
1% · 1 974 USD
March 2027
Paid to the date: 50% · 98 693 USD
Remaining due payment: 98 693 USD
21
1% · 1 974 USD
April 2027
Paid to the date: 51% · 100 667 USD
Remaining due payment: 96 719 USD
22
1% · 1 974 USD
May 2027
Paid to the date: 52% · 102 640 USD
Remaining due payment: 94 745 USD
23
1% · 1 974 USD
June 2027
Paid to the date: 53% · 104 614 USD
Remaining due payment: 92 771 USD
24
1% · 1 974 USD
July 2027
Paid to the date: 54% · 106 588 USD
Remaining due payment: 90 797 USD
25
1% · 1 974 USD
August 2027
Paid to the date: 55% · 108 562 USD
Remaining due payment: 88 823 USD
26
1% · 1 974 USD
September 2027
Paid to the date: 56% · 110 536 USD
Remaining due payment: 86 850 USD
27
1% · 1 974 USD
October 2027
Paid to the date: 57% · 112 510 USD
Remaining due payment: 84 876 USD
28
1% · 1 974 USD
November 2027
Paid to the date: 58% · 114 484 USD
Remaining due payment: 82 902 USD
29
1% · 1 974 USD
December 2027
Paid to the date: 59% · 116 457 USD
Remaining due payment: 80 928 USD
30
1% · 1 974 USD
January 2028
Paid to the date: 60% · 118 431 USD
Remaining due payment: 78 954 USD
31
1% · 1 974 USD
February 2028
Paid to the date: 61% · 120 405 USD
Remaining due payment: 76 980 USD
32
1% · 1 974 USD
March 2028
Paid to the date: 62% · 122 379 USD
Remaining due payment: 75 007 USD
33
1% · 1 974 USD
April 2028
Paid to the date: 63% · 124 353 USD
Remaining due payment: 73 033 USD
34
1% · 1 974 USD
May 2028
Paid to the date: 64% · 126 327 USD
Remaining due payment: 71 059 USD
35
1% · 1 974 USD
June 2028
Paid to the date: 65% · 128 301 USD
Remaining due payment: 69 085 USD
36
1% · 1 974 USD
July 2028
Paid to the date: 66% · 130 274 USD
Remaining due payment: 67 111 USD
37
1% · 1 974 USD
August 2028
Paid to the date: 67% · 132 248 USD
Remaining due payment: 65 137 USD
38
1% · 1 974 USD
September 2028
Paid to the date: 68% · 134 222 USD
Remaining due payment: 63 163 USD
39
1% · 1 974 USD
October 2028
Paid to the date: 69% · 136 196 USD
Remaining due payment: 61 190 USD
40
1% · 1 974 USD
November 2028
Paid to the date: 70% · 138 170 USD
Remaining due payment: 59 216 USD
41
1% · 1 974 USD
December 2028
Paid to the date: 71% · 140 144 USD
Remaining due payment: 57 242 USD
42
1% · 1 974 USD
January 2029
Paid to the date: 72% · 142 118 USD
Remaining due payment: 55 268 USD
43
1% · 1 974 USD
February 2029
Paid to the date: 73% · 144 091 USD
Remaining due payment: 53 294 USD
44
1% · 1 974 USD
March 2029
Paid to the date: 74% · 146 065 USD
Remaining due payment: 51 320 USD
45
1% · 1 974 USD
April 2029
Paid to the date: 75% · 148 039 USD
Remaining due payment: 49 346 USD
46
0.5% · 987 USD
May 2029
Paid to the date: 75.5% · 149 026 USD
Remaining due payment: 48 359 USD
47
0.5% · 987 USD
June 2029
Paid to the date: 76% · 150 013 USD
Remaining due payment: 47 373 USD
48
0.5% · 987 USD
July 2029
Paid to the date: 76.5% · 151 000 USD
Remaining due payment: 46 386 USD
49
0.5% · 987 USD
August 2029
Paid to the date: 77% · 151 987 USD
Remaining due payment: 45 399 USD
50
0.5% · 987 USD
September 2029
Paid to the date: 77.5% · 152 974 USD
Remaining due payment: 44 412 USD
51
0.5% · 987 USD
October 2029
Paid to the date: 78% · 153 961 USD
Remaining due payment: 43 425 USD
52
0.5% · 987 USD
November 2029
Paid to the date: 78.5% · 154 948 USD
Remaining due payment: 42 438 USD
53
0.5% · 987 USD
December 2029
Paid to the date: 79% · 155 935 USD
Remaining due payment: 41 451 USD
54
0.5% · 987 USD
January 2030
Paid to the date: 79.5% · 156 921 USD
Remaining due payment: 40 464 USD
55
0.5% · 987 USD
February 2030
Paid to the date: 80% · 157 908 USD
Remaining due payment: 39 477 USD
56
0.5% · 987 USD
March 2030
Paid to the date: 80.5% · 158 895 USD
Remaining due payment: 38 490 USD
57
0.5% · 987 USD
April 2030
Paid to the date: 81% · 159 882 USD
Remaining due payment: 37 503 USD
58
0.5% · 987 USD
May 2030
Paid to the date: 81.5% · 160 869 USD
Remaining due payment: 36 516 USD
59
0.5% · 987 USD
June 2030
Paid to the date: 82% · 161 856 USD
Remaining due payment: 35 529 USD
60
0.5% · 987 USD
July 2030
Paid to the date: 82.5% · 162 843 USD
Remaining due payment: 34 542 USD
61
0.5% · 987 USD
August 2030
Paid to the date: 83% · 163 830 USD
Remaining due payment: 33 556 USD
62
0.5% · 987 USD
September 2030
Paid to the date: 83.5% · 164 817 USD
Remaining due payment: 32 569 USD
63
0.5% · 987 USD
October 2030
Paid to the date: 84% · 165 804 USD
Remaining due payment: 31 582 USD
64
0.5% · 987 USD
November 2030
Paid to the date: 84.5% · 166 791 USD
Remaining due payment: 30 595 USD
65
0.5% · 987 USD
December 2030
Paid to the date: 85% · 167 778 USD
Remaining due payment: 29 608 USD
66
0.5% · 987 USD
January 2031
Paid to the date: 85.5% · 168 765 USD
Remaining due payment: 28 621 USD
67
0.5% · 987 USD
February 2031
Paid to the date: 86% · 169 752 USD
Remaining due payment: 27 634 USD
68
0.5% · 987 USD
March 2031
Paid to the date: 86.5% · 170 738 USD
Remaining due payment: 26 647 USD
69
0.5% · 987 USD
April 2031
Paid to the date: 87% · 171 725 USD
Remaining due payment: 25 660 USD
70
0.5% · 987 USD
May 2031
Paid to the date: 87.5% · 172 712 USD
Remaining due payment: 24 673 USD
71
0.5% · 987 USD
June 2031
Paid to the date: 88% · 173 699 USD
Remaining due payment: 23 686 USD
72
0.5% · 987 USD
July 2031
Paid to the date: 88.5% · 174 686 USD
Remaining due payment: 22 699 USD
73
0.5% · 987 USD
August 2031
Paid to the date: 89% · 175 673 USD
Remaining due payment: 21 712 USD
74
0.5% · 987 USD
September 2031
Paid to the date: 89.5% · 176 660 USD
Remaining due payment: 20 725 USD
75
0.5% · 987 USD
October 2031
Paid to the date: 90% · 177 647 USD
Remaining due payment: 19 739 USD
76
0.5% · 987 USD
November 2031
Paid to the date: 90.5% · 178 634 USD
Remaining due payment: 18 752 USD
77
0.5% · 987 USD
December 2031
Paid to the date: 91% · 179 621 USD
Remaining due payment: 17 765 USD
78
0.5% · 987 USD
January 2032
Paid to the date: 91.5% · 180 608 USD
Remaining due payment: 16 778 USD
79
0.5% · 987 USD
February 2032
Paid to the date: 92% · 181 595 USD
Remaining due payment: 15 791 USD
80
0.5% · 987 USD
March 2032
Paid to the date: 92.5% · 182 582 USD
Remaining due payment: 14 804 USD
81
0.5% · 987 USD
April 2032
Paid to the date: 93% · 183 569 USD
Remaining due payment: 13 817 USD
82
0.5% · 987 USD
May 2032
Paid to the date: 93.5% · 184 555 USD
Remaining due payment: 12 830 USD
83
0.5% · 987 USD
June 2032
Paid to the date: 94% · 185 542 USD
Remaining due payment: 11 843 USD
84
0.5% · 987 USD
July 2032
Paid to the date: 94.5% · 186 529 USD
Remaining due payment: 10 856 USD
85
0.5% · 987 USD
August 2032
Paid to the date: 95% · 187 516 USD
Remaining due payment: 9 869 USD
86
0.5% · 987 USD
September 2032
Paid to the date: 95.5% · 188 503 USD
Remaining due payment: 8 882 USD
87
0.5% · 987 USD
October 2032
Paid to the date: 96% · 189 490 USD
Remaining due payment: 7 895 USD
88
0.5% · 987 USD
November 2032
Paid to the date: 96.5% · 190 477 USD
Remaining due payment: 6 909 USD
89
0.5% · 987 USD
December 2032
Paid to the date: 97% · 191 464 USD
Remaining due payment: 5 922 USD
90
0.5% · 987 USD
January 2033
Paid to the date: 97.5% · 192 451 USD
Remaining due payment: 4 935 USD
91
0.5% · 987 USD
February 2033
Paid to the date: 98% · 193 438 USD
Remaining due payment: 3 948 USD
92
0.5% · 987 USD
March 2033
Paid to the date: 98.5% · 194 425 USD
Remaining due payment: 2 961 USD
93
0.5% · 987 USD
April 2033
Paid to the date: 99% · 195 412 USD
Remaining due payment: 1 974 USD
94
0.5% · 987 USD
May 2033
Paid to the date: 99.5% · 196 399 USD
Remaining due payment: 987 USD
95
0.5% · 987 USD
June 2033
Paid to the date: 100% · 197 386 USD
Remaining due payment: 0.0000 USD