Model Inputs

Main Settings

Project Name

Currency

Area Units

Project Start

Land Inputs

Land Area SQM

Land Payment

Land Cost AED

Cost Allocations ? Up to five (5) cost allocations can be added to the model. Enter allocation per Gross Floor Area (GFA) basis. For BTS, the cost is allocated up to Handover Date. For other Assets, the cost is allocated up to Construction Completion

Description	Amount	Unit
		AED / SQM of GFA
		AED / SQM of GFA
		AED / SQM of GFA
		AED / SQM of GFA
		AED / SQM of GFA

Annual Escalation

Sale Revenue %

Rental Income %

Feasibility Inputs

Handover Period Months

Construction Advances %

Direct Infra Advances %

Upfront Equity %

Construction % for Escrow %

Escrow Balance Retention %

Annual Interest Rate %

Corporate Tax Rate %

Area Program (SQM) ? Click the Add Asset button to include one or more assets within the Project

No assets added yet. Click + Add Asset to begin.