Investor Decision Tool 06
Payment Plan Scenario
Model your own payment structure, from two to eight milestones, and see how capital is required across the purchase.
Plan summary
- Total purchase price
- AED 2,000,000
- Milestones
- 3
- Total scheduled
- AED 2,000,000
Schedule
01Down payment· On booking
AED 400,000
20.00% · cumulative AED 400,000 · remaining AED 1,600,000
02Construction milestone· During construction
AED 800,000
40.00% · cumulative AED 1,200,000 · remaining AED 800,000
03Handover· On handover
AED 800,000
40.00% · cumulative AED 2,000,000 · remaining AED 0
| Milestone | % | Amount | Cumulative | Remaining |
|---|---|---|---|---|
| Down paymentOn booking | 20.00% | AED 400,000 | AED 400,000 | AED 1,600,000 |
| Construction milestoneDuring construction | 40.00% | AED 800,000 | AED 1,200,000 | AED 800,000 |
| HandoverOn handover | 40.00% | AED 800,000 | AED 2,000,000 | AED 0 |
How this is calculated
Each milestone amount is percentage ÷ 100 × property price. Cumulative paid is the running total across milestones in the order shown, and remaining is the price less the cumulative amount.
Nothing is calculated until the milestone percentages total exactly 100%, so the schedule always reconciles to the full price.
Assumptions
- The payment structure is entirely user-defined. No developer payment plan is supplied or implied.
- Milestone percentages must total exactly 100% before amounts are calculated.
- Timing is a free-text description and is not used in any calculation.
- Amounts exclude registration fees, financing costs and any other acquisition costs.
Sources and verification
- User-defined payment structureNo developer payment plans are supplied. Confirm the actual structure in your sale and purchase agreement.
Last verified: September 2026
Important disclaimer
This tool is for educational and planning purposes only. It does not constitute legal, tax, financial or immigration advice. Rules and requirements can change; verify current requirements with the relevant authority and qualified professional before acting.