About
EX-892ee2f31 - Samana Resorts - SAMANA
Unit type:
Price:642546.0 AED
Area: 425.0 sqft (39.48 sqm)
Views:
Unit type:
Price:
Area: 425.0 sqft (39.48 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% · 26 240 USD
At reservation · August 2025
Paid to the date: 15% · 26 240 USD
Remaining due payment: 148 695 USD
2
1% · 1 749 USD
September 2025
Paid to the date: 16% · 27 990 USD
Remaining due payment: 146 946 USD
3
1% · 1 749 USD
October 2025
Paid to the date: 17% · 29 739 USD
Remaining due payment: 145 196 USD
4
1% · 1 749 USD
November 2025
Paid to the date: 18% · 31 488 USD
Remaining due payment: 143 447 USD
5
1% · 1 749 USD
December 2025
Paid to the date: 19% · 33 238 USD
Remaining due payment: 141 698 USD
6
1% · 1 749 USD
January 2026
Paid to the date: 20% · 34 987 USD
Remaining due payment: 139 948 USD
7
1% · 1 749 USD
February 2026
Paid to the date: 21% · 36 736 USD
Remaining due payment: 138 199 USD
8
1% · 1 749 USD
March 2026
Paid to the date: 22% · 38 486 USD
Remaining due payment: 136 450 USD
9
1% · 1 749 USD
April 2026
Paid to the date: 23% · 40 235 USD
Remaining due payment: 134 700 USD
10
1% · 1 749 USD
May 2026
Paid to the date: 24% · 41 984 USD
Remaining due payment: 132 951 USD
11
1% · 1 749 USD
June 2026
Paid to the date: 25% · 43 734 USD
Remaining due payment: 131 201 USD
12
10% · 17 494 USD
July 2026
Paid to the date: 35% · 61 227 USD
Remaining due payment: 113 708 USD
13
1% · 1 749 USD
August 2026
Paid to the date: 36% · 62 977 USD
Remaining due payment: 111 959 USD
14
1% · 1 749 USD
September 2026
Paid to the date: 37% · 64 726 USD
Remaining due payment: 110 209 USD
15
1% · 1 749 USD
October 2026
Paid to the date: 38% · 66 475 USD
Remaining due payment: 108 460 USD
16
1% · 1 749 USD
November 2026
Paid to the date: 39% · 68 225 USD
Remaining due payment: 106 711 USD
Resale is available
17
1% · 1 749 USD
December 2026
Paid to the date: 40% · 69 974 USD
Remaining due payment: 104 961 USD
18
5% · 8 747 USD
January 2027
Paid to the date: 45% · 78 721 USD
Remaining due payment: 96 214 USD
19
1% · 1 749 USD
February 2027
Paid to the date: 46% · 80 470 USD
Remaining due payment: 94 465 USD
20
1% · 1 749 USD
March 2027
Paid to the date: 47% · 82 220 USD
Remaining due payment: 92 716 USD
21
1% · 1 749 USD
April 2027
Paid to the date: 48% · 83 969 USD
Remaining due payment: 90 966 USD
22
1% · 1 749 USD
May 2027
Paid to the date: 49% · 85 718 USD
Remaining due payment: 89 217 USD
23
1% · 1 749 USD
June 2027
Paid to the date: 50% · 87 468 USD
Remaining due payment: 87 468 USD
24
1% · 1 749 USD
July 2027
Paid to the date: 51% · 89 217 USD
Remaining due payment: 85 718 USD
25
1% · 1 749 USD
August 2027
Paid to the date: 52% · 90 966 USD
Remaining due payment: 83 969 USD
26
1% · 1 749 USD
September 2027
Paid to the date: 53% · 92 716 USD
Remaining due payment: 82 220 USD
27
1% · 1 749 USD
October 2027
Paid to the date: 54% · 94 465 USD
Remaining due payment: 80 470 USD
28
1% · 1 749 USD
November 2027
Paid to the date: 55% · 96 214 USD
Remaining due payment: 78 721 USD
29
1% · 1 749 USD
December 2027
Paid to the date: 56% · 97 964 USD
Remaining due payment: 76 972 USD
30
1% · 1 749 USD
January 2028
Paid to the date: 57% · 99 713 USD
Remaining due payment: 75 222 USD
31
1% · 1 749 USD
February 2028
Paid to the date: 58% · 101 462 USD
Remaining due payment: 73 473 USD
32
1% · 1 749 USD
March 2028
Paid to the date: 59% · 103 212 USD
Remaining due payment: 71 723 USD
33
1% · 1 749 USD
April 2028
Paid to the date: 60% · 104 961 USD
Remaining due payment: 69 974 USD
34
1% · 1 749 USD
May 2028
Paid to the date: 61% · 106 711 USD
Remaining due payment: 68 225 USD
35
1% · 1 749 USD
June 2028
Paid to the date: 62% · 108 460 USD
Remaining due payment: 66 475 USD
36
1% · 1 749 USD
July 2028
Paid to the date: 63% · 110 209 USD
Remaining due payment: 64 726 USD
37
1% · 1 749 USD
August 2028
Paid to the date: 64% · 111 959 USD
Remaining due payment: 62 977 USD
38
1% · 1 749 USD
September 2028
Paid to the date: 65% · 113 708 USD
Remaining due payment: 61 227 USD
39
1% · 1 749 USD
October 2028
Paid to the date: 66% · 115 457 USD
Remaining due payment: 59 478 USD
40
1% · 1 749 USD
November 2028
Paid to the date: 67% · 117 207 USD
Remaining due payment: 57 729 USD
41
1% · 1 749 USD
December 2028
Paid to the date: 68% · 118 956 USD
Remaining due payment: 55 979 USD
42
1% · 1 749 USD
January 2029
Paid to the date: 69% · 120 705 USD
Remaining due payment: 54 230 USD
43
1% · 1 749 USD
February 2029
Paid to the date: 70% · 122 455 USD
Remaining due payment: 52 481 USD
44
1% · 1 749 USD
March 2029
Paid to the date: 71% · 124 204 USD
Remaining due payment: 50 731 USD
45
1% · 1 749 USD
April 2029
Paid to the date: 72% · 125 953 USD
Remaining due payment: 48 982 USD
46
0.5% · 875 USD
May 2029
Paid to the date: 72.5% · 126 828 USD
Remaining due payment: 48 107 USD
47
0.5% · 875 USD
June 2029
Paid to the date: 73% · 127 703 USD
Remaining due payment: 47 233 USD
48
0.5% · 875 USD
July 2029
Paid to the date: 73.5% · 128 577 USD
Remaining due payment: 46 358 USD
49
0.5% · 875 USD
August 2029
Paid to the date: 74% · 129 452 USD
Remaining due payment: 45 483 USD
50
0.5% · 875 USD
September 2029
Paid to the date: 74.5% · 130 327 USD
Remaining due payment: 44 608 USD
51
0.5% · 875 USD
October 2029
Paid to the date: 75% · 131 201 USD
Remaining due payment: 43 734 USD
52
0.5% · 875 USD
November 2029
Paid to the date: 75.5% · 132 076 USD
Remaining due payment: 42 859 USD
53
0.5% · 875 USD
December 2029
Paid to the date: 76% · 132 951 USD
Remaining due payment: 41 984 USD
54
0.5% · 875 USD
January 2030
Paid to the date: 76.5% · 133 825 USD
Remaining due payment: 41 110 USD
55
0.5% · 875 USD
February 2030
Paid to the date: 77% · 134 700 USD
Remaining due payment: 40 235 USD
56
0.5% · 875 USD
March 2030
Paid to the date: 77.5% · 135 575 USD
Remaining due payment: 39 360 USD
57
0.5% · 875 USD
April 2030
Paid to the date: 78% · 136 450 USD
Remaining due payment: 38 486 USD
58
0.5% · 875 USD
May 2030
Paid to the date: 78.5% · 137 324 USD
Remaining due payment: 37 611 USD
59
0.5% · 875 USD
June 2030
Paid to the date: 79% · 138 199 USD
Remaining due payment: 36 736 USD
60
0.5% · 875 USD
July 2030
Paid to the date: 79.5% · 139 074 USD
Remaining due payment: 35 862 USD
61
0.5% · 875 USD
August 2030
Paid to the date: 80% · 139 948 USD
Remaining due payment: 34 987 USD
62
0.5% · 875 USD
September 2030
Paid to the date: 80.5% · 140 823 USD
Remaining due payment: 34 112 USD
63
0.5% · 875 USD
October 2030
Paid to the date: 81% · 141 698 USD
Remaining due payment: 33 238 USD
64
0.5% · 875 USD
November 2030
Paid to the date: 81.5% · 142 572 USD
Remaining due payment: 32 363 USD
65
0.5% · 875 USD
December 2030
Paid to the date: 82% · 143 447 USD
Remaining due payment: 31 488 USD
66
0.5% · 875 USD
January 2031
Paid to the date: 82.5% · 144 322 USD
Remaining due payment: 30 614 USD
67
0.5% · 875 USD
February 2031
Paid to the date: 83% · 145 196 USD
Remaining due payment: 29 739 USD
68
0.5% · 875 USD
March 2031
Paid to the date: 83.5% · 146 071 USD
Remaining due payment: 28 864 USD
69
0.5% · 875 USD
April 2031
Paid to the date: 84% · 146 946 USD
Remaining due payment: 27 990 USD
70
0.5% · 875 USD
May 2031
Paid to the date: 84.5% · 147 820 USD
Remaining due payment: 27 115 USD
71
0.5% · 875 USD
June 2031
Paid to the date: 85% · 148 695 USD
Remaining due payment: 26 240 USD
72
0.5% · 875 USD
July 2031
Paid to the date: 85.5% · 149 570 USD
Remaining due payment: 25 366 USD
73
0.5% · 875 USD
August 2031
Paid to the date: 86% · 150 444 USD
Remaining due payment: 24 491 USD
74
0.5% · 875 USD
September 2031
Paid to the date: 86.5% · 151 319 USD
Remaining due payment: 23 616 USD
75
0.5% · 875 USD
October 2031
Paid to the date: 87% · 152 194 USD
Remaining due payment: 22 742 USD
76
0.5% · 875 USD
November 2031
Paid to the date: 87.5% · 153 068 USD
Remaining due payment: 21 867 USD
77
0.5% · 875 USD
December 2031
Paid to the date: 88% · 153 943 USD
Remaining due payment: 20 992 USD
78
0.5% · 875 USD
January 2032
Paid to the date: 88.5% · 154 818 USD
Remaining due payment: 20 118 USD
79
0.5% · 875 USD
February 2032
Paid to the date: 89% · 155 692 USD
Remaining due payment: 19 243 USD
80
0.5% · 875 USD
March 2032
Paid to the date: 89.5% · 156 567 USD
Remaining due payment: 18 368 USD
81
0.5% · 875 USD
April 2032
Paid to the date: 90% · 157 442 USD
Remaining due payment: 17 494 USD
82
0.5% · 875 USD
May 2032
Paid to the date: 90.5% · 158 316 USD
Remaining due payment: 16 619 USD
83
0.5% · 875 USD
June 2032
Paid to the date: 91% · 159 191 USD
Remaining due payment: 15 744 USD
84
0.5% · 875 USD
July 2032
Paid to the date: 91.5% · 160 066 USD
Remaining due payment: 14 870 USD
85
0.5% · 875 USD
August 2032
Paid to the date: 92% · 160 940 USD
Remaining due payment: 13 995 USD
86
0.5% · 875 USD
September 2032
Paid to the date: 92.5% · 161 815 USD
Remaining due payment: 13 120 USD
87
0.5% · 875 USD
October 2032
Paid to the date: 93% · 162 690 USD
Remaining due payment: 12 245 USD
88
0.5% · 875 USD
November 2032
Paid to the date: 93.5% · 163 564 USD
Remaining due payment: 11 371 USD
89
0.5% · 875 USD
December 2032
Paid to the date: 94% · 164 439 USD
Remaining due payment: 10 496 USD
90
0.5% · 875 USD
January 2033
Paid to the date: 94.5% · 165 314 USD
Remaining due payment: 9 621 USD
91
0.5% · 875 USD
February 2033
Paid to the date: 95% · 166 189 USD
Remaining due payment: 8 747 USD
92
0.5% · 875 USD
March 2033
Paid to the date: 95.5% · 167 063 USD
Remaining due payment: 7 872 USD
93
0.5% · 875 USD
April 2033
Paid to the date: 96% · 167 938 USD
Remaining due payment: 6 997 USD
94
0.5% · 875 USD
May 2033
Paid to the date: 96.5% · 168 813 USD
Remaining due payment: 6 123 USD
95
0.5% · 875 USD
June 2033
Paid to the date: 97% · 169 687 USD
Remaining due payment: 5 248 USD
96
0.5% · 875 USD
July 2033
Paid to the date: 97.5% · 170 562 USD
Remaining due payment: 4 373 USD
97
0.5% · 875 USD
August 2033
Paid to the date: 98% · 171 437 USD
Remaining due payment: 3 499 USD
98
0.5% · 875 USD
September 2033
Paid to the date: 98.5% · 172 311 USD
Remaining due payment: 2 624 USD
99
0.5% · 875 USD
October 2033
Paid to the date: 99% · 173 186 USD
Remaining due payment: 1 749 USD
100
0.5% · 875 USD
November 2033
Paid to the date: 99.5% · 174 061 USD
Remaining due payment: 875 USD
101
0.5% · 875 USD
December 2033
Paid to the date: 100% · 174 935 USD
Remaining due payment: 0.0000 USD