About
EX-ebf78ed9a - Samana Lake Views - SAMANA
Unit type:
Price:679999.0 AED
Area: 413.0 sqft (38.37 sqm)
Views:
Payment plan:
Booking from the developer: 20%
Total:
75% - during construction
25% - after completion of construction
Unit type:
Price:
Area: 413.0 sqft (38.37 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% · 37 027 USD
At reservation · August 2025
Paid to the date: 20% · 37 027 USD
Remaining due payment: 148 107 USD
2
1% · 1 851 USD
September 2025
Paid to the date: 21% · 38 878 USD
Remaining due payment: 146 256 USD
3
1% · 1 851 USD
October 2025
Paid to the date: 22% · 40 729 USD
Remaining due payment: 144 404 USD
4
1% · 1 851 USD
November 2025
Paid to the date: 23% · 42 581 USD
Remaining due payment: 142 553 USD
5
1% · 1 851 USD
December 2025
Paid to the date: 24% · 44 432 USD
Remaining due payment: 140 702 USD
6
1% · 1 851 USD
January 2026
Paid to the date: 25% · 46 283 USD
Remaining due payment: 138 850 USD
7
1% · 1 851 USD
February 2026
Paid to the date: 26% · 48 135 USD
Remaining due payment: 136 999 USD
8
1% · 1 851 USD
March 2026
Paid to the date: 27% · 49 986 USD
Remaining due payment: 135 148 USD
9
1% · 1 851 USD
April 2026
Paid to the date: 28% · 51 837 USD
Remaining due payment: 133 296 USD
10
1% · 1 851 USD
May 2026
Paid to the date: 29% · 53 689 USD
Remaining due payment: 131 445 USD
11
1% · 1 851 USD
June 2026
Paid to the date: 30% · 55 540 USD
Remaining due payment: 129 594 USD
12
1% · 1 851 USD
July 2026
Paid to the date: 31% · 57 391 USD
Remaining due payment: 127 742 USD
13
6.5% · 12 034 USD
August 2026
Paid to the date: 37.5% · 69 425 USD
Remaining due payment: 115 709 USD
14
1% · 1 851 USD
September 2026
Paid to the date: 38.5% · 71 276 USD
Remaining due payment: 113 857 USD
15
1% · 1 851 USD
October 2026
Paid to the date: 39.5% · 73 128 USD
Remaining due payment: 112 006 USD
Resale is available
16
1% · 1 851 USD
November 2026
Paid to the date: 40.5% · 74 979 USD
Remaining due payment: 110 155 USD
17
1% · 1 851 USD
December 2026
Paid to the date: 41.5% · 76 831 USD
Remaining due payment: 108 303 USD
18
1% · 1 851 USD
January 2027
Paid to the date: 42.5% · 78 682 USD
Remaining due payment: 106 452 USD
19
6.5% · 12 034 USD
February 2027
Paid to the date: 49% · 90 716 USD
Remaining due payment: 94 418 USD
20
1% · 1 851 USD
March 2027
Paid to the date: 50% · 92 567 USD
Remaining due payment: 92 567 USD
21
1% · 1 851 USD
April 2027
Paid to the date: 51% · 94 418 USD
Remaining due payment: 90 716 USD
22
1% · 1 851 USD
May 2027
Paid to the date: 52% · 96 270 USD
Remaining due payment: 88 864 USD
23
1% · 1 851 USD
June 2027
Paid to the date: 53% · 98 121 USD
Remaining due payment: 87 013 USD
24
1% · 1 851 USD
July 2027
Paid to the date: 54% · 99 972 USD
Remaining due payment: 85 162 USD
25
1% · 1 851 USD
August 2027
Paid to the date: 55% · 101 824 USD
Remaining due payment: 83 310 USD
26
1% · 1 851 USD
September 2027
Paid to the date: 56% · 103 675 USD
Remaining due payment: 81 459 USD
27
1% · 1 851 USD
October 2027
Paid to the date: 57% · 105 526 USD
Remaining due payment: 79 608 USD
28
1% · 1 851 USD
November 2027
Paid to the date: 58% · 107 378 USD
Remaining due payment: 77 756 USD
29
1% · 1 851 USD
December 2027
Paid to the date: 59% · 109 229 USD
Remaining due payment: 75 905 USD
30
1% · 1 851 USD
January 2028
Paid to the date: 60% · 111 080 USD
Remaining due payment: 74 053 USD
31
1% · 1 851 USD
February 2028
Paid to the date: 61% · 112 932 USD
Remaining due payment: 72 202 USD
32
1% · 1 851 USD
March 2028
Paid to the date: 62% · 114 783 USD
Remaining due payment: 70 351 USD
33
1% · 1 851 USD
April 2028
Paid to the date: 63% · 116 634 USD
Remaining due payment: 68 499 USD
34
1% · 1 851 USD
May 2028
Paid to the date: 64% · 118 486 USD
Remaining due payment: 66 648 USD
35
1% · 1 851 USD
June 2028
Paid to the date: 65% · 120 337 USD
Remaining due payment: 64 797 USD
36
1% · 1 851 USD
July 2028
Paid to the date: 66% · 122 188 USD
Remaining due payment: 62 945 USD
37
1% · 1 851 USD
August 2028
Paid to the date: 67% · 124 040 USD
Remaining due payment: 61 094 USD
38
1% · 1 851 USD
September 2028
Paid to the date: 68% · 125 891 USD
Remaining due payment: 59 243 USD
39
1% · 1 851 USD
October 2028
Paid to the date: 69% · 127 742 USD
Remaining due payment: 57 391 USD
40
1% · 1 851 USD
November 2028
Paid to the date: 70% · 129 594 USD
Remaining due payment: 55 540 USD
41
1% · 1 851 USD
December 2028
Paid to the date: 71% · 131 445 USD
Remaining due payment: 53 689 USD
42
1% · 1 851 USD
January 2029
Paid to the date: 72% · 133 296 USD
Remaining due payment: 51 837 USD
43
1% · 1 851 USD
February 2029
Paid to the date: 73% · 135 148 USD
Remaining due payment: 49 986 USD
44
1% · 1 851 USD
March 2029
Paid to the date: 74% · 136 999 USD
Remaining due payment: 48 135 USD
45
1% · 1 851 USD
April 2029
Paid to the date: 75% · 138 850 USD
Remaining due payment: 46 283 USD
46
0.5% · 926 USD
May 2029
Paid to the date: 75.5% · 139 776 USD
Remaining due payment: 45 358 USD
47
0.5% · 926 USD
June 2029
Paid to the date: 76% · 140 702 USD
Remaining due payment: 44 432 USD
48
0.5% · 926 USD
July 2029
Paid to the date: 76.5% · 141 627 USD
Remaining due payment: 43 506 USD
49
0.5% · 926 USD
August 2029
Paid to the date: 77% · 142 553 USD
Remaining due payment: 42 581 USD
50
0.5% · 926 USD
September 2029
Paid to the date: 77.5% · 143 479 USD
Remaining due payment: 41 655 USD
51
0.5% · 926 USD
October 2029
Paid to the date: 78% · 144 404 USD
Remaining due payment: 40 729 USD
52
0.5% · 926 USD
November 2029
Paid to the date: 78.5% · 145 330 USD
Remaining due payment: 39 804 USD
53
0.5% · 926 USD
December 2029
Paid to the date: 79% · 146 256 USD
Remaining due payment: 38 878 USD
54
0.5% · 926 USD
January 2030
Paid to the date: 79.5% · 147 181 USD
Remaining due payment: 37 952 USD
55
0.5% · 926 USD
February 2030
Paid to the date: 80% · 148 107 USD
Remaining due payment: 37 027 USD
56
0.5% · 926 USD
March 2030
Paid to the date: 80.5% · 149 033 USD
Remaining due payment: 36 101 USD
57
0.5% · 926 USD
April 2030
Paid to the date: 81% · 149 958 USD
Remaining due payment: 35 175 USD
58
0.5% · 926 USD
May 2030
Paid to the date: 81.5% · 150 884 USD
Remaining due payment: 34 250 USD
59
0.5% · 926 USD
June 2030
Paid to the date: 82% · 151 810 USD
Remaining due payment: 33 324 USD
60
0.5% · 926 USD
July 2030
Paid to the date: 82.5% · 152 735 USD
Remaining due payment: 32 398 USD
61
0.5% · 926 USD
August 2030
Paid to the date: 83% · 153 661 USD
Remaining due payment: 31 473 USD
62
0.5% · 926 USD
September 2030
Paid to the date: 83.5% · 154 587 USD
Remaining due payment: 30 547 USD
63
0.5% · 926 USD
October 2030
Paid to the date: 84% · 155 512 USD
Remaining due payment: 29 621 USD
64
0.5% · 926 USD
November 2030
Paid to the date: 84.5% · 156 438 USD
Remaining due payment: 28 696 USD
65
0.5% · 926 USD
December 2030
Paid to the date: 85% · 157 364 USD
Remaining due payment: 27 770 USD
66
0.5% · 926 USD
January 2031
Paid to the date: 85.5% · 158 289 USD
Remaining due payment: 26 844 USD
67
0.5% · 926 USD
February 2031
Paid to the date: 86% · 159 215 USD
Remaining due payment: 25 919 USD
68
0.5% · 926 USD
March 2031
Paid to the date: 86.5% · 160 141 USD
Remaining due payment: 24 993 USD
69
0.5% · 926 USD
April 2031
Paid to the date: 87% · 161 066 USD
Remaining due payment: 24 067 USD
70
0.5% · 926 USD
May 2031
Paid to the date: 87.5% · 161 992 USD
Remaining due payment: 23 142 USD
71
0.5% · 926 USD
June 2031
Paid to the date: 88% · 162 918 USD
Remaining due payment: 22 216 USD
72
0.5% · 926 USD
July 2031
Paid to the date: 88.5% · 163 843 USD
Remaining due payment: 21 290 USD
73
0.5% · 926 USD
August 2031
Paid to the date: 89% · 164 769 USD
Remaining due payment: 20 365 USD
74
0.5% · 926 USD
September 2031
Paid to the date: 89.5% · 165 695 USD
Remaining due payment: 19 439 USD
75
0.5% · 926 USD
October 2031
Paid to the date: 90% · 166 620 USD
Remaining due payment: 18 513 USD
76
0.5% · 926 USD
November 2031
Paid to the date: 90.5% · 167 546 USD
Remaining due payment: 17 588 USD
77
0.5% · 926 USD
December 2031
Paid to the date: 91% · 168 472 USD
Remaining due payment: 16 662 USD
78
0.5% · 926 USD
January 2032
Paid to the date: 91.5% · 169 397 USD
Remaining due payment: 15 736 USD
79
0.5% · 926 USD
February 2032
Paid to the date: 92% · 170 323 USD
Remaining due payment: 14 811 USD
80
0.5% · 926 USD
March 2032
Paid to the date: 92.5% · 171 249 USD
Remaining due payment: 13 885 USD
81
0.5% · 926 USD
April 2032
Paid to the date: 93% · 172 174 USD
Remaining due payment: 12 959 USD
82
0.5% · 926 USD
May 2032
Paid to the date: 93.5% · 173 100 USD
Remaining due payment: 12 034 USD
83
0.5% · 926 USD
June 2032
Paid to the date: 94% · 174 026 USD
Remaining due payment: 11 108 USD
84
0.5% · 926 USD
July 2032
Paid to the date: 94.5% · 174 951 USD
Remaining due payment: 10 182 USD
85
0.5% · 926 USD
August 2032
Paid to the date: 95% · 175 877 USD
Remaining due payment: 9 257 USD
86
0.5% · 926 USD
September 2032
Paid to the date: 95.5% · 176 803 USD
Remaining due payment: 8 331 USD
87
0.5% · 926 USD
October 2032
Paid to the date: 96% · 177 728 USD
Remaining due payment: 7 405 USD
88
0.5% · 926 USD
November 2032
Paid to the date: 96.5% · 178 654 USD
Remaining due payment: 6 480 USD
89
0.5% · 926 USD
December 2032
Paid to the date: 97% · 179 580 USD
Remaining due payment: 5 554 USD
90
0.5% · 926 USD
January 2033
Paid to the date: 97.5% · 180 505 USD
Remaining due payment: 4 628 USD
91
0.5% · 926 USD
February 2033
Paid to the date: 98% · 181 431 USD
Remaining due payment: 3 703 USD
92
0.5% · 926 USD
March 2033
Paid to the date: 98.5% · 182 357 USD
Remaining due payment: 2 777 USD
93
0.5% · 926 USD
April 2033
Paid to the date: 99% · 183 282 USD
Remaining due payment: 1 851 USD
94
0.5% · 926 USD
May 2033
Paid to the date: 99.5% · 184 208 USD
Remaining due payment: 926 USD
95
0.5% · 926 USD
June 2033
Paid to the date: 100% · 185 134 USD
Remaining due payment: 0.0000 USD