OffplanIndex
Cash calendar · UAE · July 2026

The buildings finish in one year and the money is due in another

Every consultancy in this market publishes a handover pipeline. CBRE writes it as prose, Knight Frank draws it as a bar per year, the portals list it as a filter. All of them answer the same question, which is when the buildings finish, and none of them answers the one underneath it: when is the money due. Those are different calendars, and the gap between them is where a buyer with two units gets into trouble.

An off-plan unit is not a purchase, it is a schedule. The building completing in 2027 has been collecting construction instalments the whole way there, takes its largest single payment on the day the keys move, and, if the plan carries a tail, goes on collecting for two or three years after that. Three waves are paying at any one time. Put 1,660 tracked projects and their 50,866 priced unit records through the plans their own developers publish and the waves add up to AED 164.35B of committed schedule value across 24 quarters.

One thing belongs at the top rather than in a footnote, because a stacked chart of billions of dirhams looks exactly like a market forecast and is not one. This models every unit record as bought on 2026-09-02 at its listed price. Real absorption is partial and staggered, our unit records are a sample of each building rather than its whole inventory, and the sampling is uneven enough that one tower can carry a community. Every finding below is written so that it survives those limits, and finding five is about a number that does not.

Committed schedule value
AED 164.35B
1,660 projects, 24 quarters
Heaviest quarter
Q4 2026
AED 23.75B, 17.1% of the calendar
Due before you own anything
55.0%
booking plus construction, before a key exists
Post-handover tails
5.9%
on the 22.4% of projects that carry one
2026
2027
2028
2029
2030
2031
2032
Booking and down paymentConstruction instalmentsHandover paymentPost-handover instalments

The whole tracked book on one calendar, 2026 Q3 to 2032 Q2. The tall first bar is reservation money, which the model places on the valuation date by construction rather than because anybody expects a booking rush. Live version, with every quarter clickable, at the payment calendar.

Finding 01

Half the money is called a year before half the buildings exist

Take the two cumulative curves over the same horizon. Half of all the non-reservation money on this calendar has been called by Q4 2027. Half the buildings have completed by Q4 2027. 2027 is the heaviest year for cash at AED 45.68B, 32.8% of everything due, and 2027 is the heaviest year for completions at 568 projects. A buyer planning against the completion calendar is planning against the wrong number, and so is a developer reading a pipeline chart as a demand forecast.

The last column of the table makes the same point crudely: money due per building handed over falls steadily across the horizon, from AED 137.1M in 2026 to a fraction of it by the end. The far years are still selling their construction phase. The near years are settling.

YearDue, excluding reservation moneyShare of calendarProjects handing overDue per handover
2026AED 29.88B21.5%218AED 137.1M
2027AED 45.68B32.8%568AED 80.4M
2028AED 33.95B24.4%471AED 72.1M
2029AED 21.60B15.5%228AED 94.8M
2030AED 6.41B4.6%61AED 105.0M
2031AED 1.40B1.0%4AED 350.6M
2032AED 384.5M0.3%0n/a

The completion side of this is the handover pipeline, counted the way every other publisher counts it.

Finding 02

From Q1 2029 most of the money owed is owed on buildings that already exist

This is a count, not a valuation, so it survives every assumption in the method. Of the 602 projects with a payment falling in Q1 2029, 303 of them, 50.3%, have already handed over. They are collecting a post-handover tail from buyers who have the keys, a service charge bill and, in many cases, a tenant. From that quarter onwards the majority of the market’s remaining off-plan obligation is attached to finished buildings, and it stays that way for 14 quarters to the end of the horizon.

The heaviest single collision is Q4 2029: AED 4.91B of handover payments from 65 buildings completing that quarter, landing on AED 724.6M of instalments still running from buildings delivered up to three years earlier. Read as one number that is AED 6.38B due in three months. Read as two calendars it is a completion wave and a legacy tail that happen to coincide, and only one of them is visible on any pipeline chart published in this market.

QuarterDueHandover paymentsTail instalmentsProjects payingAlready handed over
Q3 2026AED 30.95BAED 754.8M01,6500
Q4 2026AED 23.75BAED 9.07BAED 22.3M1,57810 (1%)
Q1 2027AED 12.63BAED 3.59BAED 132.8M1,43857 (4%)
Q2 2027AED 10.61BAED 3.35BAED 164.8M1,36083 (6%)
Q3 2027AED 9.62BAED 3.32BAED 234.7M1,253124 (10%)
Q4 2027AED 12.81BAED 7.09BAED 332.3M1,172149 (13%)
Q1 2028AED 7.64BAED 2.90BAED 421.0M995211 (21%)
Q2 2028AED 10.11BAED 5.99BAED 528.4M916236 (26%)
Q3 2028AED 6.14BAED 2.78BAED 577.8M826264 (32%)
Q4 2028AED 10.29BAED 7.35BAED 619.2M774284 (37%)
Q1 2029AED 4.36BAED 2.29BAED 678.0M602303 (50%)
Q2 2029AED 5.72BAED 3.83BAED 693.5M544294 (54%)
Q3 2029AED 5.14BAED 3.45BAED 694.8M465284 (61%)
Q4 2029AED 6.38BAED 4.91BAED 724.6M406270 (67%)
Q1 2030AED 1.82BAED 881.8MAED 645.1M300233 (78%)
Q2 2030AED 1.78BAED 1.01BAED 555.8M264212 (80%)
Q3 2030AED 989.2MAED 336.3MAED 513.0M206183 (89%)
Q4 2030AED 1.81BAED 1.20BAED 492.2M181167 (92%)
Q1 2031AED 408.9M0AED 388.0M128123 (96%)
Q2 2031AED 397.7MAED 33.0MAED 343.7M116111 (96%)
Q3 2031AED 307.2M0AED 303.6M9795 (98%)
Q4 2031AED 288.7MAED 6.46MAED 278.7M8785 (98%)
Q1 2032AED 216.7M0AED 215.2M6766 (99%)
Q2 2032AED 167.7M0AED 166.3M5352 (98%)

Finding 03

The tail is 5.9% of the market's money and almost all of the last two years of it

A post-handover tail is the cheapest thing in a plan to advertise and the longest-lived obligation in it. At market level it is a rounding error: 5.9% of the committed calendar, carried by the 22.4% of projects that publish one, against 39.0% for the handover payment itself and 55.0% for everything due before a key exists.

At the far end of the calendar it is nearly everything. From Q1 2031 onwards, 95 percent or more of every quarter is tail money, and by Q2 2032 it is 99 percent. AED 826.1M of tail money runs past the end of the horizon entirely. That is the asymmetry a buyer signs: the tail is worth a real discount in present value, which the plan discount work prices, and it is also a liability that outlives the sales office.

CommunityProjectsCommittedShare running after the keysShare on handover day
Dubai Industrial City19AED 377.7M32.3%13.7%
Dubai Land Residence Complex73AED 1.63B27.5%20.2%
International City10AED 352.7M25.1%29.7%
Arjan20AED 489.1M22.7%30.1%
Dubai Sports City13AED 654.0M22.0%33.9%
Jumeirah Village Triangle30AED 1.59B20.9%22.7%
Jumeirah Village Circle97AED 3.41B20.3%27.1%
Expo City Dubai10AED 384.8M18.0%13.8%

Communities with fewer than 10 tracked projects are not published at all, so this is the deepest of the 51 with enough evidence, not the deepest in the UAE.

Finding 04

Dubai South owes 64.3% of its calendar in one quarter, and 81 percent of that quarter is one building

Dubai South is the most concentrated address on this calendar. 64.3% of its whole committed schedule, AED 5.70B of AED 8.87B, falls in Q4 2026, across 92 tracked projects. Read on its own that is a striking claim about a community.

It is mostly a claim about Azizi Venice. That single project is 81 percent of the peak quarter. Give every project in the community one median-priced unit instead of every unit record we hold for it, and the same quarter falls to 28.7%. The concentration is real for anyone exposed to that building. It is not a fact about the postcode.

The same reading applies to developers. Azizi shows 51.8% of its book in Q4 2026 across 36 projects, of which 82 percent is Azizi Venice, and 43.2% on the per-project basis. Concentration in this market is usually one tower, and a table that does not say so is selling a pattern that is not there.

CommunityProjectsCommittedHeaviest quarterShare of own calendarOf which one projectPer project basis
Dubai South92AED 8.87BQ4 202664.3%81%28.7%
Majan25AED 2.59BQ4 202740.8%75%24.0%
Hudayriyat Island10AED 680.7MQ4 202639.3%95%22.7%
Dubai Sports City13AED 654.0MQ3 202637.9%51%34.3%
Dubai Investments Park30AED 2.63BQ3 202937.4%98%17.3%
Dubai Marina11AED 2.69BQ4 202635.8%47%25.7%
Al Warsan16AED 225.9MQ1 202735.6%47%22.4%
Downtown Dubai13AED 2.37BQ4 202633.9%70%22.5%
Jebel Ali15AED 2.77BQ4 202932.8%52%23.9%
Masdar City10AED 129.2MQ3 202932.6%97%15.2%
Dubai Harbour10AED 4.20BQ3 202732.5%95%34.1%
Dubailand Residence Complex10AED 255.5MQ1 202731.8%88%23.4%

Finding 05

Two thirds of the published concentrations do not survive a change of weighting

This is the finding about our own number, and it belongs in the article rather than in a method note. The calendar weights a project by how many priced unit records were published for it, which is the only value basis this corpus can audit. It is also a scrape artefact: the median included project carries 10 unit records and the largest carries thousands, so a tower with a deep listing outweighs eighty small projects that were listed as three unit types each.

So every group is computed twice. On the record base and again with one median-priced unit per project, where a deep listing buys nothing. Across the 51 published communities the peak-quarter share falls by a median of -0.1 points between the two, 2 of them fall by twenty points or more, and only 10 hold a peak share of a quarter or better in the same quarter on both bases. Those 10 are the ones worth a sentence.

What does survive is the shape of the market calendar itself. The two bases agree on the quarterly share of the total at a correlation of 0.989. The timing of the market’s cash is a property of the schedules developers publish. The size of any one group’s share of it is a property of how deeply that group was listed, and we will not pretend otherwise.

Concentration that survives both basesProjectsHeaviest quarterRecord basePer project basis
Dubai South92Q4 202664.3%28.7%
Dubai Sports City13Q3 202637.9%34.3%
Dubai Marina11Q4 202635.8%25.7%
DAMAC Islands11Q4 202828.1%25.6%
Mina Al Arab15Q4 202626.9%32.7%
Mohammed Bin Rashid City34Q3 202626.1%26.2%
Al Jaddaf13Q3 202623.5%29.3%
Motor City14Q4 202722.0%28.4%
Palm Jumeirah16Q4 202621.6%31.9%
Jumeirah Village Circle97Q3 202621.4%25.1%

Finding 06

The emirates are on four different calendars

Dubai carries AED 129.91B of the committed calendar across 1,322 projects and peaks in Q3 2026. The northern emirates peak later, because their books are newer: Abu Dhabi in Q2 2029, Ras Al Khaimah in Q4 2028, Umm Al Quwain in Q3 2026, Sharjah in Q4 2028, Ajman in Q4 2027. That is not a forecast about any of them, it is where their published schedules land.

The difference that matters to a buyer is the share of a book that runs after the keys. Ajman carries 39.3% of its calendar after handover, against 1.9% for Umm Al Quwain. Deferral is an emirate-level policy as much as a developer-level one.

EmirateProjectsCommittedHeaviest quarterShare of own calendarRuns after the keys
Dubai1,322AED 129.91BQ3 202620.1%5.6%
Abu Dhabi129AED 12.46BQ2 202914.4%4.8%
Ras Al Khaimah90AED 9.73BQ4 202814.2%5.2%
Umm Al Quwain27AED 6.05BQ3 202618.6%1.9%
Sharjah68AED 2.97BQ4 202815.1%5.2%
Ajman23AED 2.87BQ4 202717.5%39.3%

Finding 07

The only calendar that matters is the one with your two units on it

All of the above is aggregate. A buyer does not hold the market, they hold two or three units, and the month that hurts is the one where a handover payment on one lands on top of a construction instalment on another. Every calculator in this market, ours included until now, models exactly one unit, which is precisely the case where the problem does not exist.

So the same arithmetic runs on your own list. Pick two or three real projects in the combined payment calendar, put your own purchase price against each, and it lays the published schedules on one timeline, names the heaviest month and the heaviest quarter, and counts the months in which more than one of them wants money. 1,659 projects are pickable: every tracked project with a stated future handover date, a payment plan that sums, and a published price.

CommunityProjectsCommittedHeaviest quarterOn handover dayAfter the keys
Business Bay43AED 10.32BQ3 202626.2%13.8%
Dubai Islands127AED 9.42BQ3 202644.5%6.9%
Dubai South92AED 8.87BQ4 202652.2%2.7%
Nad Al Sheba19AED 7.93BQ3 202630.8%0.1%
Palm Jumeirah16AED 7.65BQ4 202647.5%1.2%
Al Marjan Island63AED 7.25BQ4 202840.4%2.8%
Dubailand55AED 5.25BQ2 202841.3%2.7%
Bukadra27AED 4.35BQ3 202631.6%8.2%

The eight deepest developer books by the share running after the keys: GJ 45.4%, Reef Luxury 39.7%, GFS 39.2%, Dugasta 37.0%, Tiger Properties 36.5%, Danube 32.2%, Deyaar 26.5%, Samana 26.0%.

So you can disagree with it precisely

How this was computed

The timeline is not a new one. It is the one the payment plan discount already uses, reused step for step so the two cannot disagree about which plan a project is on. Every published payment step is sorted into booking, construction, handover or post handover by its own name and its position in the plan rather than by the stage label the source attaches to it, because that label is wrong often enough to matter. Booking lands on 2026-09-02 unless the step names a delay from booking, construction is spread evenly in equal consecutive slices across the months to the stated handover, the handover payment lands on the handover month, and a tail is spread evenly across the length the plan states for it or 24 months where it does not. Where a project publishes several plans at one headline price, the same canonical choice applies: the deepest deferral, because a buyer offered all of them at one price takes the one worth least in present value.

The difference is what each step is multiplied by. The plan discount asks what one dirham of headline is worth; this asks how many dirhams there are. Each project’s base is the AED value of the priced unit records we hold for it, which is 50,866 records over 1,660 projects, a median of 10 records and AED 28.9M per project. A plan that scrapes to 95 percent is normalised by its own total rather than quietly cheapened, and a plan totalling outside 95 to 105 percent is dropped rather than rescaled. A community needs 10 tracked projects and a developer 8 before it appears at all, floors set higher than elsewhere on this site because a concentration measure is dominated by its largest member. Nothing is discounted for the time value of money: a dirham due in 2032 is counted as a dirham, which is the one thing this calendar deliberately does not price.

What this is, and what it is not
  • This is a schedule projection, not a forecast. It models every unit record we hold as bought on the valuation date at its listed price on the plan the developer publishes. Real off-plan absorption is partial and staggered, so no quarter here will be collected in full.
  • It counts only units in this corpus, and it weights a project by how many priced unit records were published for it. Those records are a sample of each building inventory, and the sampling rate is not uniform: one tower with three thousand listed units outweighs eighty small projects. Every AED figure is therefore a floor on the market and a distorted share of it, which is why every group row names the single project driving its heaviest quarter and repeats the same concentration on a one-median-unit-per-project basis where a scrape cannot skew it.
  • Booking money is placed on the valuation date by construction of the model. Most of this book launched months or years ago and collected its reservation money then, at a date this corpus does not hold. Read the booking band as money due on reservation, never as bookings expected this quarter.
  • Construction instalments are spread evenly across the remaining months to handover, and because the model buys on the valuation date, a project completing in six months has its whole construction schedule compressed into those six months. In reality most of that money was collected across the build, at dates this corpus does not hold. The first year of the calendar is therefore overstated against the far end, and the near bars read as what a buyer entering today would owe, not as what the market will pay. Real schedules are also tied to build milestones that are never published in advance and that slip, so an even spread is a model rather than a schedule.
  • Handover dates are the developer own targets scraped from portals. They move, and they move later far more often than earlier. Every quarter on this calendar inherits that.
  • Nothing here is discounted for the time value of money. A dirham due in 2031 is counted as a dirham. The discounted reading of the same schedules is the effective price.

Counted over 1,660 of 2,924 tracked off-plan projects, 56.8 percent. The rest are excluded for a stated reason: 661 publish no payment plan that sums, 222 carry a handover date that has already passed or is missing, and 381 carry no priced unit record to value. The calendar runs 2026 Q3 to 2032 Q2 and 99.6 percent of the modelled obligation lands inside it; the AED 826.1M that does not is post-handover tail money running past the horizon. Method and rollback are in the methodology. Not investment advice.

Figures are asking prices and published schedules as they appear in project marketing, never transactions, and a quarterly total is not a forecast of anything. The full definition is in the methodology; what we do and do not republish is in the data policy. Built 2026-09-02 from data observed to 2026-07-30. Not investment advice.

Dubai Off-Plan Q3 2026

The full report: every community, every developer, ranked.

These seven findings on the off-plan cash calendar in context: price per sqft by community and developer, payment plan structures ranked by cash due before handover, the 2026 to 2029 delivery pipeline, and the CSV behind every table. PDF plus data, delivered instantly.