About
EX-2ed23096b - Samana Resorts - SAMANA
Unit type:
Price:855200.0 AED
Area: 916.0 sqft (85.1 sqm)
Views:
Unit type:
Price:
Area: 916.0 sqft (85.1 sqm)
Views:
Payment plan
Realiste’s Preliminary estimate based on date of handover
Mandatory municipal fee of 4% DLD does not count
We have alternative payment plans in this project. Contact our experts to get information
1
15% · 34 930 USD
At reservation · August 2025
Paid to the date: 15% · 34 930 USD
Remaining due payment: 197 936 USD
2
1% · 2 329 USD
September 2025
Paid to the date: 16% · 37 259 USD
Remaining due payment: 195 608 USD
3
1% · 2 329 USD
October 2025
Paid to the date: 17% · 39 587 USD
Remaining due payment: 193 279 USD
4
1% · 2 329 USD
November 2025
Paid to the date: 18% · 41 916 USD
Remaining due payment: 190 950 USD
5
1% · 2 329 USD
December 2025
Paid to the date: 19% · 44 245 USD
Remaining due payment: 188 622 USD
6
1% · 2 329 USD
January 2026
Paid to the date: 20% · 46 573 USD
Remaining due payment: 186 293 USD
7
1% · 2 329 USD
February 2026
Paid to the date: 21% · 48 902 USD
Remaining due payment: 183 964 USD
8
1% · 2 329 USD
March 2026
Paid to the date: 22% · 51 231 USD
Remaining due payment: 181 636 USD
9
1% · 2 329 USD
April 2026
Paid to the date: 23% · 53 559 USD
Remaining due payment: 179 307 USD
10
1% · 2 329 USD
May 2026
Paid to the date: 24% · 55 888 USD
Remaining due payment: 176 978 USD
11
1% · 2 329 USD
June 2026
Paid to the date: 25% · 58 217 USD
Remaining due payment: 174 650 USD
12
10% · 23 287 USD
July 2026
Paid to the date: 35% · 81 503 USD
Remaining due payment: 151 363 USD
13
1% · 2 329 USD
August 2026
Paid to the date: 36% · 83 832 USD
Remaining due payment: 149 034 USD
14
1% · 2 329 USD
September 2026
Paid to the date: 37% · 86 160 USD
Remaining due payment: 146 706 USD
15
1% · 2 329 USD
October 2026
Paid to the date: 38% · 88 489 USD
Remaining due payment: 144 377 USD
16
1% · 2 329 USD
November 2026
Paid to the date: 39% · 90 818 USD
Remaining due payment: 142 048 USD
Resale is available
17
1% · 2 329 USD
December 2026
Paid to the date: 40% · 93 146 USD
Remaining due payment: 139 720 USD
18
5% · 11 643 USD
January 2027
Paid to the date: 45% · 104 790 USD
Remaining due payment: 128 076 USD
19
1% · 2 329 USD
February 2027
Paid to the date: 46% · 107 118 USD
Remaining due payment: 125 748 USD
20
1% · 2 329 USD
March 2027
Paid to the date: 47% · 109 447 USD
Remaining due payment: 123 419 USD
21
1% · 2 329 USD
April 2027
Paid to the date: 48% · 111 776 USD
Remaining due payment: 121 090 USD
22
1% · 2 329 USD
May 2027
Paid to the date: 49% · 114 104 USD
Remaining due payment: 118 762 USD
23
1% · 2 329 USD
June 2027
Paid to the date: 50% · 116 433 USD
Remaining due payment: 116 433 USD
24
1% · 2 329 USD
July 2027
Paid to the date: 51% · 118 762 USD
Remaining due payment: 114 104 USD
25
1% · 2 329 USD
August 2027
Paid to the date: 52% · 121 090 USD
Remaining due payment: 111 776 USD
26
1% · 2 329 USD
September 2027
Paid to the date: 53% · 123 419 USD
Remaining due payment: 109 447 USD
27
1% · 2 329 USD
October 2027
Paid to the date: 54% · 125 748 USD
Remaining due payment: 107 118 USD
28
1% · 2 329 USD
November 2027
Paid to the date: 55% · 128 076 USD
Remaining due payment: 104 790 USD
29
1% · 2 329 USD
December 2027
Paid to the date: 56% · 130 405 USD
Remaining due payment: 102 461 USD
30
1% · 2 329 USD
January 2028
Paid to the date: 57% · 132 734 USD
Remaining due payment: 100 132 USD
31
1% · 2 329 USD
February 2028
Paid to the date: 58% · 135 062 USD
Remaining due payment: 97 804 USD
32
1% · 2 329 USD
March 2028
Paid to the date: 59% · 137 391 USD
Remaining due payment: 95 475 USD
33
1% · 2 329 USD
April 2028
Paid to the date: 60% · 139 720 USD
Remaining due payment: 93 146 USD
34
1% · 2 329 USD
May 2028
Paid to the date: 61% · 142 048 USD
Remaining due payment: 90 818 USD
35
1% · 2 329 USD
June 2028
Paid to the date: 62% · 144 377 USD
Remaining due payment: 88 489 USD
36
1% · 2 329 USD
July 2028
Paid to the date: 63% · 146 706 USD
Remaining due payment: 86 160 USD
37
1% · 2 329 USD
August 2028
Paid to the date: 64% · 149 034 USD
Remaining due payment: 83 832 USD
38
1% · 2 329 USD
September 2028
Paid to the date: 65% · 151 363 USD
Remaining due payment: 81 503 USD
39
1% · 2 329 USD
October 2028
Paid to the date: 66% · 153 692 USD
Remaining due payment: 79 174 USD
40
1% · 2 329 USD
November 2028
Paid to the date: 67% · 156 020 USD
Remaining due payment: 76 846 USD
41
1% · 2 329 USD
December 2028
Paid to the date: 68% · 158 349 USD
Remaining due payment: 74 517 USD
42
1% · 2 329 USD
January 2029
Paid to the date: 69% · 160 678 USD
Remaining due payment: 72 189 USD
43
1% · 2 329 USD
February 2029
Paid to the date: 70% · 163 006 USD
Remaining due payment: 69 860 USD
44
1% · 2 329 USD
March 2029
Paid to the date: 71% · 165 335 USD
Remaining due payment: 67 531 USD
45
1% · 2 329 USD
April 2029
Paid to the date: 72% · 167 664 USD
Remaining due payment: 65 203 USD
46
0.5% · 1 164 USD
May 2029
Paid to the date: 72.5% · 168 828 USD
Remaining due payment: 64 038 USD
47
0.5% · 1 164 USD
June 2029
Paid to the date: 73% · 169 992 USD
Remaining due payment: 62 874 USD
48
0.5% · 1 164 USD
July 2029
Paid to the date: 73.5% · 171 157 USD
Remaining due payment: 61 710 USD
49
0.5% · 1 164 USD
August 2029
Paid to the date: 74% · 172 321 USD
Remaining due payment: 60 545 USD
50
0.5% · 1 164 USD
September 2029
Paid to the date: 74.5% · 173 485 USD
Remaining due payment: 59 381 USD
51
0.5% · 1 164 USD
October 2029
Paid to the date: 75% · 174 650 USD
Remaining due payment: 58 217 USD
52
0.5% · 1 164 USD
November 2029
Paid to the date: 75.5% · 175 814 USD
Remaining due payment: 57 052 USD
53
0.5% · 1 164 USD
December 2029
Paid to the date: 76% · 176 978 USD
Remaining due payment: 55 888 USD
54
0.5% · 1 164 USD
January 2030
Paid to the date: 76.5% · 178 143 USD
Remaining due payment: 54 724 USD
55
0.5% · 1 164 USD
February 2030
Paid to the date: 77% · 179 307 USD
Remaining due payment: 53 559 USD
56
0.5% · 1 164 USD
March 2030
Paid to the date: 77.5% · 180 471 USD
Remaining due payment: 52 395 USD
57
0.5% · 1 164 USD
April 2030
Paid to the date: 78% · 181 636 USD
Remaining due payment: 51 231 USD
58
0.5% · 1 164 USD
May 2030
Paid to the date: 78.5% · 182 800 USD
Remaining due payment: 50 066 USD
59
0.5% · 1 164 USD
June 2030
Paid to the date: 79% · 183 964 USD
Remaining due payment: 48 902 USD
60
0.5% · 1 164 USD
July 2030
Paid to the date: 79.5% · 185 129 USD
Remaining due payment: 47 738 USD
61
0.5% · 1 164 USD
August 2030
Paid to the date: 80% · 186 293 USD
Remaining due payment: 46 573 USD
62
0.5% · 1 164 USD
September 2030
Paid to the date: 80.5% · 187 457 USD
Remaining due payment: 45 409 USD
63
0.5% · 1 164 USD
October 2030
Paid to the date: 81% · 188 622 USD
Remaining due payment: 44 245 USD
64
0.5% · 1 164 USD
November 2030
Paid to the date: 81.5% · 189 786 USD
Remaining due payment: 43 080 USD
65
0.5% · 1 164 USD
December 2030
Paid to the date: 82% · 190 950 USD
Remaining due payment: 41 916 USD
66
0.5% · 1 164 USD
January 2031
Paid to the date: 82.5% · 192 115 USD
Remaining due payment: 40 752 USD
67
0.5% · 1 164 USD
February 2031
Paid to the date: 83% · 193 279 USD
Remaining due payment: 39 587 USD
68
0.5% · 1 164 USD
March 2031
Paid to the date: 83.5% · 194 443 USD
Remaining due payment: 38 423 USD
69
0.5% · 1 164 USD
April 2031
Paid to the date: 84% · 195 608 USD
Remaining due payment: 37 259 USD
70
0.5% · 1 164 USD
May 2031
Paid to the date: 84.5% · 196 772 USD
Remaining due payment: 36 094 USD
71
0.5% · 1 164 USD
June 2031
Paid to the date: 85% · 197 936 USD
Remaining due payment: 34 930 USD
72
0.5% · 1 164 USD
July 2031
Paid to the date: 85.5% · 199 101 USD
Remaining due payment: 33 766 USD
73
0.5% · 1 164 USD
August 2031
Paid to the date: 86% · 200 265 USD
Remaining due payment: 32 601 USD
74
0.5% · 1 164 USD
September 2031
Paid to the date: 86.5% · 201 429 USD
Remaining due payment: 31 437 USD
75
0.5% · 1 164 USD
October 2031
Paid to the date: 87% · 202 594 USD
Remaining due payment: 30 273 USD
76
0.5% · 1 164 USD
November 2031
Paid to the date: 87.5% · 203 758 USD
Remaining due payment: 29 108 USD
77
0.5% · 1 164 USD
December 2031
Paid to the date: 88% · 204 922 USD
Remaining due payment: 27 944 USD
78
0.5% · 1 164 USD
January 2032
Paid to the date: 88.5% · 206 087 USD
Remaining due payment: 26 780 USD
79
0.5% · 1 164 USD
February 2032
Paid to the date: 89% · 207 251 USD
Remaining due payment: 25 615 USD
80
0.5% · 1 164 USD
March 2032
Paid to the date: 89.5% · 208 415 USD
Remaining due payment: 24 451 USD
81
0.5% · 1 164 USD
April 2032
Paid to the date: 90% · 209 580 USD
Remaining due payment: 23 287 USD
82
0.5% · 1 164 USD
May 2032
Paid to the date: 90.5% · 210 744 USD
Remaining due payment: 22 122 USD
83
0.5% · 1 164 USD
June 2032
Paid to the date: 91% · 211 908 USD
Remaining due payment: 20 958 USD
84
0.5% · 1 164 USD
July 2032
Paid to the date: 91.5% · 213 073 USD
Remaining due payment: 19 794 USD
85
0.5% · 1 164 USD
August 2032
Paid to the date: 92% · 214 237 USD
Remaining due payment: 18 629 USD
86
0.5% · 1 164 USD
September 2032
Paid to the date: 92.5% · 215 401 USD
Remaining due payment: 17 465 USD
87
0.5% · 1 164 USD
October 2032
Paid to the date: 93% · 216 566 USD
Remaining due payment: 16 301 USD
88
0.5% · 1 164 USD
November 2032
Paid to the date: 93.5% · 217 730 USD
Remaining due payment: 15 136 USD
89
0.5% · 1 164 USD
December 2032
Paid to the date: 94% · 218 894 USD
Remaining due payment: 13 972 USD
90
0.5% · 1 164 USD
January 2033
Paid to the date: 94.5% · 220 059 USD
Remaining due payment: 12 808 USD
91
0.5% · 1 164 USD
February 2033
Paid to the date: 95% · 221 223 USD
Remaining due payment: 11 643 USD
92
0.5% · 1 164 USD
March 2033
Paid to the date: 95.5% · 222 387 USD
Remaining due payment: 10 479 USD
93
0.5% · 1 164 USD
April 2033
Paid to the date: 96% · 223 552 USD
Remaining due payment: 9 315 USD
94
0.5% · 1 164 USD
May 2033
Paid to the date: 96.5% · 224 716 USD
Remaining due payment: 8 150 USD
95
0.5% · 1 164 USD
June 2033
Paid to the date: 97% · 225 880 USD
Remaining due payment: 6 986 USD
96
0.5% · 1 164 USD
July 2033
Paid to the date: 97.5% · 227 045 USD
Remaining due payment: 5 822 USD
97
0.5% · 1 164 USD
August 2033
Paid to the date: 98% · 228 209 USD
Remaining due payment: 4 657 USD
98
0.5% · 1 164 USD
September 2033
Paid to the date: 98.5% · 229 373 USD
Remaining due payment: 3 493 USD
99
0.5% · 1 164 USD
October 2033
Paid to the date: 99% · 230 537 USD
Remaining due payment: 2 329 USD
100
0.5% · 1 164 USD
November 2033
Paid to the date: 99.5% · 231 702 USD
Remaining due payment: 1 164 USD
101
0.5% · 1 164 USD
December 2033
Paid to the date: 100% · 232 866 USD
Remaining due payment: 0.0000 USD