About
EX-95abdbdce - Samana Lake Views - SAMANA
Unit type:
Price:729400.0 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% · 39 717 USD
At reservation · August 2025
Paid to the date: 20% · 39 717 USD
Remaining due payment: 158 868 USD
2
1% · 1 986 USD
September 2025
Paid to the date: 21% · 41 703 USD
Remaining due payment: 156 882 USD
3
1% · 1 986 USD
October 2025
Paid to the date: 22% · 43 689 USD
Remaining due payment: 154 896 USD
4
1% · 1 986 USD
November 2025
Paid to the date: 23% · 45 675 USD
Remaining due payment: 152 910 USD
5
1% · 1 986 USD
December 2025
Paid to the date: 24% · 47 660 USD
Remaining due payment: 150 924 USD
6
1% · 1 986 USD
January 2026
Paid to the date: 25% · 49 646 USD
Remaining due payment: 148 939 USD
7
1% · 1 986 USD
February 2026
Paid to the date: 26% · 51 632 USD
Remaining due payment: 146 953 USD
8
1% · 1 986 USD
March 2026
Paid to the date: 27% · 53 618 USD
Remaining due payment: 144 967 USD
9
1% · 1 986 USD
April 2026
Paid to the date: 28% · 55 604 USD
Remaining due payment: 142 981 USD
10
1% · 1 986 USD
May 2026
Paid to the date: 29% · 57 590 USD
Remaining due payment: 140 995 USD
11
1% · 1 986 USD
June 2026
Paid to the date: 30% · 59 575 USD
Remaining due payment: 139 009 USD
12
1% · 1 986 USD
July 2026
Paid to the date: 31% · 61 561 USD
Remaining due payment: 137 024 USD
13
6.5% · 12 908 USD
August 2026
Paid to the date: 37.5% · 74 469 USD
Remaining due payment: 124 115 USD
14
1% · 1 986 USD
September 2026
Paid to the date: 38.5% · 76 455 USD
Remaining due payment: 122 130 USD
15
1% · 1 986 USD
October 2026
Paid to the date: 39.5% · 78 441 USD
Remaining due payment: 120 144 USD
Resale is available
16
1% · 1 986 USD
November 2026
Paid to the date: 40.5% · 80 427 USD
Remaining due payment: 118 158 USD
17
1% · 1 986 USD
December 2026
Paid to the date: 41.5% · 82 413 USD
Remaining due payment: 116 172 USD
18
1% · 1 986 USD
January 2027
Paid to the date: 42.5% · 84 399 USD
Remaining due payment: 114 186 USD
19
6.5% · 12 908 USD
February 2027
Paid to the date: 49% · 97 307 USD
Remaining due payment: 101 278 USD
20
1% · 1 986 USD
March 2027
Paid to the date: 50% · 99 292 USD
Remaining due payment: 99 292 USD
21
1% · 1 986 USD
April 2027
Paid to the date: 51% · 101 278 USD
Remaining due payment: 97 307 USD
22
1% · 1 986 USD
May 2027
Paid to the date: 52% · 103 264 USD
Remaining due payment: 95 321 USD
23
1% · 1 986 USD
June 2027
Paid to the date: 53% · 105 250 USD
Remaining due payment: 93 335 USD
24
1% · 1 986 USD
July 2027
Paid to the date: 54% · 107 236 USD
Remaining due payment: 91 349 USD
25
1% · 1 986 USD
August 2027
Paid to the date: 55% · 109 222 USD
Remaining due payment: 89 363 USD
26
1% · 1 986 USD
September 2027
Paid to the date: 56% · 111 207 USD
Remaining due payment: 87 377 USD
27
1% · 1 986 USD
October 2027
Paid to the date: 57% · 113 193 USD
Remaining due payment: 85 391 USD
28
1% · 1 986 USD
November 2027
Paid to the date: 58% · 115 179 USD
Remaining due payment: 83 406 USD
29
1% · 1 986 USD
December 2027
Paid to the date: 59% · 117 165 USD
Remaining due payment: 81 420 USD
30
1% · 1 986 USD
January 2028
Paid to the date: 60% · 119 151 USD
Remaining due payment: 79 434 USD
31
1% · 1 986 USD
February 2028
Paid to the date: 61% · 121 137 USD
Remaining due payment: 77 448 USD
32
1% · 1 986 USD
March 2028
Paid to the date: 62% · 123 123 USD
Remaining due payment: 75 462 USD
33
1% · 1 986 USD
April 2028
Paid to the date: 63% · 125 108 USD
Remaining due payment: 73 476 USD
34
1% · 1 986 USD
May 2028
Paid to the date: 64% · 127 094 USD
Remaining due payment: 71 491 USD
35
1% · 1 986 USD
June 2028
Paid to the date: 65% · 129 080 USD
Remaining due payment: 69 505 USD
36
1% · 1 986 USD
July 2028
Paid to the date: 66% · 131 066 USD
Remaining due payment: 67 519 USD
37
1% · 1 986 USD
August 2028
Paid to the date: 67% · 133 052 USD
Remaining due payment: 65 533 USD
38
1% · 1 986 USD
September 2028
Paid to the date: 68% · 135 038 USD
Remaining due payment: 63 547 USD
39
1% · 1 986 USD
October 2028
Paid to the date: 69% · 137 024 USD
Remaining due payment: 61 561 USD
40
1% · 1 986 USD
November 2028
Paid to the date: 70% · 139 009 USD
Remaining due payment: 59 575 USD
41
1% · 1 986 USD
December 2028
Paid to the date: 71% · 140 995 USD
Remaining due payment: 57 590 USD
42
1% · 1 986 USD
January 2029
Paid to the date: 72% · 142 981 USD
Remaining due payment: 55 604 USD
43
1% · 1 986 USD
February 2029
Paid to the date: 73% · 144 967 USD
Remaining due payment: 53 618 USD
44
1% · 1 986 USD
March 2029
Paid to the date: 74% · 146 953 USD
Remaining due payment: 51 632 USD
45
1% · 1 986 USD
April 2029
Paid to the date: 75% · 148 939 USD
Remaining due payment: 49 646 USD
46
0.5% · 993 USD
May 2029
Paid to the date: 75.5% · 149 932 USD
Remaining due payment: 48 653 USD
47
0.5% · 993 USD
June 2029
Paid to the date: 76% · 150 924 USD
Remaining due payment: 47 660 USD
48
0.5% · 993 USD
July 2029
Paid to the date: 76.5% · 151 917 USD
Remaining due payment: 46 667 USD
49
0.5% · 993 USD
August 2029
Paid to the date: 77% · 152 910 USD
Remaining due payment: 45 675 USD
50
0.5% · 993 USD
September 2029
Paid to the date: 77.5% · 153 903 USD
Remaining due payment: 44 682 USD
51
0.5% · 993 USD
October 2029
Paid to the date: 78% · 154 896 USD
Remaining due payment: 43 689 USD
52
0.5% · 993 USD
November 2029
Paid to the date: 78.5% · 155 889 USD
Remaining due payment: 42 696 USD
53
0.5% · 993 USD
December 2029
Paid to the date: 79% · 156 882 USD
Remaining due payment: 41 703 USD
54
0.5% · 993 USD
January 2030
Paid to the date: 79.5% · 157 875 USD
Remaining due payment: 40 710 USD
55
0.5% · 993 USD
February 2030
Paid to the date: 80% · 158 868 USD
Remaining due payment: 39 717 USD
56
0.5% · 993 USD
March 2030
Paid to the date: 80.5% · 159 861 USD
Remaining due payment: 38 724 USD
57
0.5% · 993 USD
April 2030
Paid to the date: 81% · 160 854 USD
Remaining due payment: 37 731 USD
58
0.5% · 993 USD
May 2030
Paid to the date: 81.5% · 161 847 USD
Remaining due payment: 36 738 USD
59
0.5% · 993 USD
June 2030
Paid to the date: 82% · 162 840 USD
Remaining due payment: 35 745 USD
60
0.5% · 993 USD
July 2030
Paid to the date: 82.5% · 163 832 USD
Remaining due payment: 34 752 USD
61
0.5% · 993 USD
August 2030
Paid to the date: 83% · 164 825 USD
Remaining due payment: 33 759 USD
62
0.5% · 993 USD
September 2030
Paid to the date: 83.5% · 165 818 USD
Remaining due payment: 32 766 USD
63
0.5% · 993 USD
October 2030
Paid to the date: 84% · 166 811 USD
Remaining due payment: 31 774 USD
64
0.5% · 993 USD
November 2030
Paid to the date: 84.5% · 167 804 USD
Remaining due payment: 30 781 USD
65
0.5% · 993 USD
December 2030
Paid to the date: 85% · 168 797 USD
Remaining due payment: 29 788 USD
66
0.5% · 993 USD
January 2031
Paid to the date: 85.5% · 169 790 USD
Remaining due payment: 28 795 USD
67
0.5% · 993 USD
February 2031
Paid to the date: 86% · 170 783 USD
Remaining due payment: 27 802 USD
68
0.5% · 993 USD
March 2031
Paid to the date: 86.5% · 171 776 USD
Remaining due payment: 26 809 USD
69
0.5% · 993 USD
April 2031
Paid to the date: 87% · 172 769 USD
Remaining due payment: 25 816 USD
70
0.5% · 993 USD
May 2031
Paid to the date: 87.5% · 173 762 USD
Remaining due payment: 24 823 USD
71
0.5% · 993 USD
June 2031
Paid to the date: 88% · 174 755 USD
Remaining due payment: 23 830 USD
72
0.5% · 993 USD
July 2031
Paid to the date: 88.5% · 175 748 USD
Remaining due payment: 22 837 USD
73
0.5% · 993 USD
August 2031
Paid to the date: 89% · 176 740 USD
Remaining due payment: 21 844 USD
74
0.5% · 993 USD
September 2031
Paid to the date: 89.5% · 177 733 USD
Remaining due payment: 20 851 USD
75
0.5% · 993 USD
October 2031
Paid to the date: 90% · 178 726 USD
Remaining due payment: 19 858 USD
76
0.5% · 993 USD
November 2031
Paid to the date: 90.5% · 179 719 USD
Remaining due payment: 18 866 USD
77
0.5% · 993 USD
December 2031
Paid to the date: 91% · 180 712 USD
Remaining due payment: 17 873 USD
78
0.5% · 993 USD
January 2032
Paid to the date: 91.5% · 181 705 USD
Remaining due payment: 16 880 USD
79
0.5% · 993 USD
February 2032
Paid to the date: 92% · 182 698 USD
Remaining due payment: 15 887 USD
80
0.5% · 993 USD
March 2032
Paid to the date: 92.5% · 183 691 USD
Remaining due payment: 14 894 USD
81
0.5% · 993 USD
April 2032
Paid to the date: 93% · 184 684 USD
Remaining due payment: 13 901 USD
82
0.5% · 993 USD
May 2032
Paid to the date: 93.5% · 185 677 USD
Remaining due payment: 12 908 USD
83
0.5% · 993 USD
June 2032
Paid to the date: 94% · 186 670 USD
Remaining due payment: 11 915 USD
84
0.5% · 993 USD
July 2032
Paid to the date: 94.5% · 187 663 USD
Remaining due payment: 10 922 USD
85
0.5% · 993 USD
August 2032
Paid to the date: 95% · 188 656 USD
Remaining due payment: 9 929 USD
86
0.5% · 993 USD
September 2032
Paid to the date: 95.5% · 189 648 USD
Remaining due payment: 8 936 USD
87
0.5% · 993 USD
October 2032
Paid to the date: 96% · 190 641 USD
Remaining due payment: 7 943 USD
88
0.5% · 993 USD
November 2032
Paid to the date: 96.5% · 191 634 USD
Remaining due payment: 6 950 USD
89
0.5% · 993 USD
December 2032
Paid to the date: 97% · 192 627 USD
Remaining due payment: 5 958 USD
90
0.5% · 993 USD
January 2033
Paid to the date: 97.5% · 193 620 USD
Remaining due payment: 4 965 USD
91
0.5% · 993 USD
February 2033
Paid to the date: 98% · 194 613 USD
Remaining due payment: 3 972 USD
92
0.5% · 993 USD
March 2033
Paid to the date: 98.5% · 195 606 USD
Remaining due payment: 2 979 USD
93
0.5% · 993 USD
April 2033
Paid to the date: 99% · 196 599 USD
Remaining due payment: 1 986 USD
94
0.5% · 993 USD
May 2033
Paid to the date: 99.5% · 197 592 USD
Remaining due payment: 993 USD
95
0.5% · 993 USD
June 2033
Paid to the date: 100% · 198 585 USD
Remaining due payment: 0.0000 USD