Plot info
Unit of Measure Plot Size Length(ft) 100 Width(ft) Length(m) Width(m) 50 30.48 15.24
Construction Cost
Parking Areas Car Park Ground Floor Mezanin Floor Repeated Floor Roof Estimated Cost Consultant Cost 4% Land Cost Total Estimate 0 0 0 0 0 Offices 0 3 4 0 0 Flats 0 0 0 4 2 Floors 3 1 1 5 1
Revenue
Total Units Value 10% Maintenance & Management 5% Project Management Net Units Value Revenue Ratio Number of Years Project Duration 20 Months 3,200,820.00 320,082.00 160,041.00 2,720,697.00 8.0% 12.50
Area m2 Value 464.52 16,000,000.00
Floor Size m2 Size Total Cost/m Cost in AED revenue 900 2,700 4,000 465 465 4,200 1,950,900 300 465 465 4,500 2,090,250 320 556 2,780 4,500 12,510,000 3,200,000 180 180 4,200 756,000 200 17,307,150 692,286 16,000,000 33,999,436 3,200,820
Land & Construction Costs
plots 5 Price/m2 5000 Land Cost Total+Land 6000000 #REF!
Revnue
Unit Rent Value Total Units Value 10% Maintenance & Management 5% Project Management Net Units Value Revenue Ratio Number of Years
Operation Cost Licences Rent Staff Over Head
Plot info
Unit of Measure Plot Size Wedth (m) Length(m) Area m2 45.72 45.72 2090
Construction Cost
Villa Cost of the Villa Consultant Cost 4% Land Cost Total Estimate 5 Villa Size m2 Total Size 400 2,000
Revenue
Total Units Value 10% Maintenance & Management 5% Project Management Net Units Value Revenue Ratio Number of Years Project Duration 1,500,000.00 150,000.00 75,000.00 1,275,000.00 8.3% 12.05 18 months
#REF!
Value 6,000,000.00
Cost/m 4,500
Cost in AED 9,000,000 360,000 6,000,000 15,360,000
Zona A Yearly Groth Cost Min Max
Privet Land 6000000 Commercial land 16000000 8% 8%
Notes
25% Limited 100*100 25% Old buildings
Zona B Yearly Groth Cost Min Max
Privet Land 7600000 Commercial land 15000000 8% 8%
Notes
25% 25% 5 Floors
Zona C Yearly Groth Cost Min Max
Privet Land Commercial land 5500000 8500000 8% 8%
Notes
25% 25% 9 Floors
Zona D Yearly Groth Cost Min Max
Privet Land Commercial land 4000000 8000000 8% 8%
Notes
35% 35% Limited