The Legends off-plan cash-flow lab
See every payment before you reserve.
Turn a developer payment plan into a dated liquidity test—from reservation and construction to the handover balloon and post-handover instalments.
Liquidity position
Funding gap in this scenarioAED 385,000Tightest liquidity month: Month 24
Largest single payment: AED 800,000 · Handover · Month 24
Payment-plan anatomy
Separate the headline percentages from the actual cash calls.
Open the full payment schedule
| Payment | Timing | Amount |
|---|---|---|
| Buying costs | Month 0 | AED 85,000 |
| Reservation | Month 0 | AED 400,000 |
| Construction 1/8 | Month 3 | AED 100,000 |
| Construction 2/8 | Month 5 | AED 100,000 |
| Construction 3/8 | Month 8 | AED 100,000 |
| Construction 4/8 | Month 11 | AED 100,000 |
| Construction 5/8 | Month 13 | AED 100,000 |
| Construction 6/8 | Month 16 | AED 100,000 |
| Construction 7/8 | Month 19 | AED 100,000 |
| Construction 8/8 | Month 21 | AED 100,000 |
| Handover | Month 24 | AED 800,000 |
The shared URL includes the financial assumptions above. Do not add confidential identity or account information.
Advisor checkpoint
Verify the plan before signing or paying.
Ask The Legends to review the payment statement, project evidence, buying costs, handover exposure and exit constraints against your actual capital timeline.
Illustrative planning tool only. It is not the developer payment statement, SPA, payment notice, reservation advice, finance approval, project or escrow verification, legal advice, investment recommendation, forecast or guarantee. Dates, fees, milestones, assignment rights, default consequences and refunds must be verified from the current transaction documents and qualified parties.