About
EX-a903d87ac - Samana Resorts - SAMANA
Unit type:
Price:877690.0 AED
Area: 541.0 sqft (50.26 sqm)
Views:
Unit type:
Price:
Area: 541.0 sqft (50.26 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% · 35 848 USD
At reservation · August 2025
Paid to the date: 15% · 35 848 USD
Remaining due payment: 203 141 USD
2
1% · 2 390 USD
September 2025
Paid to the date: 16% · 38 238 USD
Remaining due payment: 200 751 USD
3
1% · 2 390 USD
October 2025
Paid to the date: 17% · 40 628 USD
Remaining due payment: 198 361 USD
4
1% · 2 390 USD
November 2025
Paid to the date: 18% · 43 018 USD
Remaining due payment: 195 971 USD
5
1% · 2 390 USD
December 2025
Paid to the date: 19% · 45 408 USD
Remaining due payment: 193 582 USD
6
1% · 2 390 USD
January 2026
Paid to the date: 20% · 47 798 USD
Remaining due payment: 191 192 USD
7
1% · 2 390 USD
February 2026
Paid to the date: 21% · 50 188 USD
Remaining due payment: 188 802 USD
8
1% · 2 390 USD
March 2026
Paid to the date: 22% · 52 578 USD
Remaining due payment: 186 412 USD
9
1% · 2 390 USD
April 2026
Paid to the date: 23% · 54 968 USD
Remaining due payment: 184 022 USD
10
1% · 2 390 USD
May 2026
Paid to the date: 24% · 57 357 USD
Remaining due payment: 181 632 USD
11
1% · 2 390 USD
June 2026
Paid to the date: 25% · 59 747 USD
Remaining due payment: 179 242 USD
12
10% · 23 899 USD
July 2026
Paid to the date: 35% · 83 646 USD
Remaining due payment: 155 343 USD
13
1% · 2 390 USD
August 2026
Paid to the date: 36% · 86 036 USD
Remaining due payment: 152 953 USD
14
1% · 2 390 USD
September 2026
Paid to the date: 37% · 88 426 USD
Remaining due payment: 150 563 USD
15
1% · 2 390 USD
October 2026
Paid to the date: 38% · 90 816 USD
Remaining due payment: 148 174 USD
16
1% · 2 390 USD
November 2026
Paid to the date: 39% · 93 206 USD
Remaining due payment: 145 784 USD
Resale is available
17
1% · 2 390 USD
December 2026
Paid to the date: 40% · 95 596 USD
Remaining due payment: 143 394 USD
18
5% · 11 949 USD
January 2027
Paid to the date: 45% · 107 545 USD
Remaining due payment: 131 444 USD
19
1% · 2 390 USD
February 2027
Paid to the date: 46% · 109 935 USD
Remaining due payment: 129 054 USD
20
1% · 2 390 USD
March 2027
Paid to the date: 47% · 112 325 USD
Remaining due payment: 126 664 USD
21
1% · 2 390 USD
April 2027
Paid to the date: 48% · 114 715 USD
Remaining due payment: 124 275 USD
22
1% · 2 390 USD
May 2027
Paid to the date: 49% · 117 105 USD
Remaining due payment: 121 885 USD
23
1% · 2 390 USD
June 2027
Paid to the date: 50% · 119 495 USD
Remaining due payment: 119 495 USD
24
1% · 2 390 USD
July 2027
Paid to the date: 51% · 121 885 USD
Remaining due payment: 117 105 USD
25
1% · 2 390 USD
August 2027
Paid to the date: 52% · 124 275 USD
Remaining due payment: 114 715 USD
26
1% · 2 390 USD
September 2027
Paid to the date: 53% · 126 664 USD
Remaining due payment: 112 325 USD
27
1% · 2 390 USD
October 2027
Paid to the date: 54% · 129 054 USD
Remaining due payment: 109 935 USD
28
1% · 2 390 USD
November 2027
Paid to the date: 55% · 131 444 USD
Remaining due payment: 107 545 USD
29
1% · 2 390 USD
December 2027
Paid to the date: 56% · 133 834 USD
Remaining due payment: 105 155 USD
30
1% · 2 390 USD
January 2028
Paid to the date: 57% · 136 224 USD
Remaining due payment: 102 766 USD
31
1% · 2 390 USD
February 2028
Paid to the date: 58% · 138 614 USD
Remaining due payment: 100 376 USD
32
1% · 2 390 USD
March 2028
Paid to the date: 59% · 141 004 USD
Remaining due payment: 97 986 USD
33
1% · 2 390 USD
April 2028
Paid to the date: 60% · 143 394 USD
Remaining due payment: 95 596 USD
34
1% · 2 390 USD
May 2028
Paid to the date: 61% · 145 784 USD
Remaining due payment: 93 206 USD
35
1% · 2 390 USD
June 2028
Paid to the date: 62% · 148 174 USD
Remaining due payment: 90 816 USD
36
1% · 2 390 USD
July 2028
Paid to the date: 63% · 150 563 USD
Remaining due payment: 88 426 USD
37
1% · 2 390 USD
August 2028
Paid to the date: 64% · 152 953 USD
Remaining due payment: 86 036 USD
38
1% · 2 390 USD
September 2028
Paid to the date: 65% · 155 343 USD
Remaining due payment: 83 646 USD
39
1% · 2 390 USD
October 2028
Paid to the date: 66% · 157 733 USD
Remaining due payment: 81 256 USD
40
1% · 2 390 USD
November 2028
Paid to the date: 67% · 160 123 USD
Remaining due payment: 78 867 USD
41
1% · 2 390 USD
December 2028
Paid to the date: 68% · 162 513 USD
Remaining due payment: 76 477 USD
42
1% · 2 390 USD
January 2029
Paid to the date: 69% · 164 903 USD
Remaining due payment: 74 087 USD
43
1% · 2 390 USD
February 2029
Paid to the date: 70% · 167 293 USD
Remaining due payment: 71 697 USD
44
1% · 2 390 USD
March 2029
Paid to the date: 71% · 169 683 USD
Remaining due payment: 69 307 USD
45
1% · 2 390 USD
April 2029
Paid to the date: 72% · 172 072 USD
Remaining due payment: 66 917 USD
46
0.5% · 1 195 USD
May 2029
Paid to the date: 72.5% · 173 267 USD
Remaining due payment: 65 722 USD
47
0.5% · 1 195 USD
June 2029
Paid to the date: 73% · 174 462 USD
Remaining due payment: 64 527 USD
48
0.5% · 1 195 USD
July 2029
Paid to the date: 73.5% · 175 657 USD
Remaining due payment: 63 332 USD
49
0.5% · 1 195 USD
August 2029
Paid to the date: 74% · 176 852 USD
Remaining due payment: 62 137 USD
50
0.5% · 1 195 USD
September 2029
Paid to the date: 74.5% · 178 047 USD
Remaining due payment: 60 942 USD
51
0.5% · 1 195 USD
October 2029
Paid to the date: 75% · 179 242 USD
Remaining due payment: 59 747 USD
52
0.5% · 1 195 USD
November 2029
Paid to the date: 75.5% · 180 437 USD
Remaining due payment: 58 552 USD
53
0.5% · 1 195 USD
December 2029
Paid to the date: 76% · 181 632 USD
Remaining due payment: 57 357 USD
54
0.5% · 1 195 USD
January 2030
Paid to the date: 76.5% · 182 827 USD
Remaining due payment: 56 163 USD
55
0.5% · 1 195 USD
February 2030
Paid to the date: 77% · 184 022 USD
Remaining due payment: 54 968 USD
56
0.5% · 1 195 USD
March 2030
Paid to the date: 77.5% · 185 217 USD
Remaining due payment: 53 773 USD
57
0.5% · 1 195 USD
April 2030
Paid to the date: 78% · 186 412 USD
Remaining due payment: 52 578 USD
58
0.5% · 1 195 USD
May 2030
Paid to the date: 78.5% · 187 607 USD
Remaining due payment: 51 383 USD
59
0.5% · 1 195 USD
June 2030
Paid to the date: 79% · 188 802 USD
Remaining due payment: 50 188 USD
60
0.5% · 1 195 USD
July 2030
Paid to the date: 79.5% · 189 997 USD
Remaining due payment: 48 993 USD
61
0.5% · 1 195 USD
August 2030
Paid to the date: 80% · 191 192 USD
Remaining due payment: 47 798 USD
62
0.5% · 1 195 USD
September 2030
Paid to the date: 80.5% · 192 387 USD
Remaining due payment: 46 603 USD
63
0.5% · 1 195 USD
October 2030
Paid to the date: 81% · 193 582 USD
Remaining due payment: 45 408 USD
64
0.5% · 1 195 USD
November 2030
Paid to the date: 81.5% · 194 776 USD
Remaining due payment: 44 213 USD
65
0.5% · 1 195 USD
December 2030
Paid to the date: 82% · 195 971 USD
Remaining due payment: 43 018 USD
66
0.5% · 1 195 USD
January 2031
Paid to the date: 82.5% · 197 166 USD
Remaining due payment: 41 823 USD
67
0.5% · 1 195 USD
February 2031
Paid to the date: 83% · 198 361 USD
Remaining due payment: 40 628 USD
68
0.5% · 1 195 USD
March 2031
Paid to the date: 83.5% · 199 556 USD
Remaining due payment: 39 433 USD
69
0.5% · 1 195 USD
April 2031
Paid to the date: 84% · 200 751 USD
Remaining due payment: 38 238 USD
70
0.5% · 1 195 USD
May 2031
Paid to the date: 84.5% · 201 946 USD
Remaining due payment: 37 043 USD
71
0.5% · 1 195 USD
June 2031
Paid to the date: 85% · 203 141 USD
Remaining due payment: 35 848 USD
72
0.5% · 1 195 USD
July 2031
Paid to the date: 85.5% · 204 336 USD
Remaining due payment: 34 653 USD
73
0.5% · 1 195 USD
August 2031
Paid to the date: 86% · 205 531 USD
Remaining due payment: 33 459 USD
74
0.5% · 1 195 USD
September 2031
Paid to the date: 86.5% · 206 726 USD
Remaining due payment: 32 264 USD
75
0.5% · 1 195 USD
October 2031
Paid to the date: 87% · 207 921 USD
Remaining due payment: 31 069 USD
76
0.5% · 1 195 USD
November 2031
Paid to the date: 87.5% · 209 116 USD
Remaining due payment: 29 874 USD
77
0.5% · 1 195 USD
December 2031
Paid to the date: 88% · 210 311 USD
Remaining due payment: 28 679 USD
78
0.5% · 1 195 USD
January 2032
Paid to the date: 88.5% · 211 506 USD
Remaining due payment: 27 484 USD
79
0.5% · 1 195 USD
February 2032
Paid to the date: 89% · 212 701 USD
Remaining due payment: 26 289 USD
80
0.5% · 1 195 USD
March 2032
Paid to the date: 89.5% · 213 896 USD
Remaining due payment: 25 094 USD
81
0.5% · 1 195 USD
April 2032
Paid to the date: 90% · 215 091 USD
Remaining due payment: 23 899 USD
82
0.5% · 1 195 USD
May 2032
Paid to the date: 90.5% · 216 286 USD
Remaining due payment: 22 704 USD
83
0.5% · 1 195 USD
June 2032
Paid to the date: 91% · 217 480 USD
Remaining due payment: 21 509 USD
84
0.5% · 1 195 USD
July 2032
Paid to the date: 91.5% · 218 675 USD
Remaining due payment: 20 314 USD
85
0.5% · 1 195 USD
August 2032
Paid to the date: 92% · 219 870 USD
Remaining due payment: 19 119 USD
86
0.5% · 1 195 USD
September 2032
Paid to the date: 92.5% · 221 065 USD
Remaining due payment: 17 924 USD
87
0.5% · 1 195 USD
October 2032
Paid to the date: 93% · 222 260 USD
Remaining due payment: 16 729 USD
88
0.5% · 1 195 USD
November 2032
Paid to the date: 93.5% · 223 455 USD
Remaining due payment: 15 534 USD
89
0.5% · 1 195 USD
December 2032
Paid to the date: 94% · 224 650 USD
Remaining due payment: 14 339 USD
90
0.5% · 1 195 USD
January 2033
Paid to the date: 94.5% · 225 845 USD
Remaining due payment: 13 144 USD
91
0.5% · 1 195 USD
February 2033
Paid to the date: 95% · 227 040 USD
Remaining due payment: 11 949 USD
92
0.5% · 1 195 USD
March 2033
Paid to the date: 95.5% · 228 235 USD
Remaining due payment: 10 755 USD
93
0.5% · 1 195 USD
April 2033
Paid to the date: 96% · 229 430 USD
Remaining due payment: 9 560 USD
94
0.5% · 1 195 USD
May 2033
Paid to the date: 96.5% · 230 625 USD
Remaining due payment: 8 365 USD
95
0.5% · 1 195 USD
June 2033
Paid to the date: 97% · 231 820 USD
Remaining due payment: 7 170 USD
96
0.5% · 1 195 USD
July 2033
Paid to the date: 97.5% · 233 015 USD
Remaining due payment: 5 975 USD
97
0.5% · 1 195 USD
August 2033
Paid to the date: 98% · 234 210 USD
Remaining due payment: 4 780 USD
98
0.5% · 1 195 USD
September 2033
Paid to the date: 98.5% · 235 405 USD
Remaining due payment: 3 585 USD
99
0.5% · 1 195 USD
October 2033
Paid to the date: 99% · 236 600 USD
Remaining due payment: 2 390 USD
100
0.5% · 1 195 USD
November 2033
Paid to the date: 99.5% · 237 795 USD
Remaining due payment: 1 195 USD
101
0.5% · 1 195 USD
December 2033
Paid to the date: 100% · 238 990 USD
Remaining due payment: 0.0000 USD