100% · Totals 100%
The Legends payment-plan comparator
Compare the cash pressure—not the headline offer.
Test up to three off-plan structures against the same capital and monthly contribution. A lower gap is not a better project; it only means a lighter funding path under your assumptions.
Same investor assumptions
Keep these inputs constant so the payment structures are compared on the same basis.
Enter the three plans
100% · Totals 100%
100% · Totals 100%
Side-by-side liquidity test
Exact amounts make different payment-plan shapes comparable.
| Measure | Plan A | Plan B | Plan C |
|---|---|---|---|
| Due now | AED 485,000 | AED 485,000 | AED 285,000Lowest valid result |
| Due by handover | AED 2,085,000 | AED 1,485,000 | AED 1,485,000 |
| Handover balloon | AED 800,000 | AED 400,000 | AED 200,000Lowest valid result |
| Post-handover total | AED 0 | AED 600,000 | AED 600,000 |
| Total cash requirement | AED 2,085,000 | AED 2,085,000 | AED 2,085,000 |
| Peak funding gap | AED 385,000 | AED 0Lowest valid result | AED 0 |
| Required monthly reserve | AED 66,042 | AED 32,833 | AED 27,361Lowest valid result |
| Tightest month | Month 24 | Month 0 | Month 0 |
| Open full schedule | Open full schedule → | Open full schedule → | Open full schedule → |
Funding-pressure signal
The lightest funding path in this scenario
This only compares the entered cash schedules. Developer strength, project evidence, price, quality, assignment rights and exit liquidity still need separate review.
Illustrative comparison only. It is not a developer payment statement, SPA, payment notice, valuation, project or escrow verification, recommendation, legal advice, finance approval, forecast or guarantee. Verify all dates, fees, milestones, assignment terms, default consequences and refund rights from current transaction documents and qualified parties.