| HOTEL on the Palm Crescent no 1 | m2 | rate | cost M | ||||||
| no of rooms | room area | balcony | total | ||||||
| rooms standard | 100 | 20 | 5 | 2,500 | £2,000 | £5,000,000 | |||
| suites | 5 | 30 | 5 | 175 | £2,500 | £437,500 | |||
| 2,675 | m2 | ||||||||
| circulation lobbies and hallways | 800 | £2,000 | £1,600,000 | ||||||
| car parking | 40 | 30 | 1,200 | £1,000 | £1,200,000 | ||||
| lifts & circulation | 350 | £1,200 | £420,000 | ||||||
| FOH | 800 | £2,000 | £1,600,000 | ||||||
| large high foyer and waiting | 500 | £1,500 | £750,000 | ||||||
| BOH | 300 | £1,000 | £300,000 | ||||||
| Services & Emergency Backup | 600 | £1,500 | £900,000 | ||||||
| Restaurants served by BOH kitchens | 2 | 450 | 900 | £1,500 | £1,350,000 | ||||
| 2 | 130 | 260 | £1,000 | £260,000 | |||||
| Swimming pool | 150 | £1,250 | £187,500 | ||||||
| Shops (clothes, Jewels, souvenirs, library, F&B) | shell and core, fitout by tenant | 250 | £1,000 | £250,000 | |||||
| Gym | shell and core, fitout by tenant | 250 | £1,000 | £250,000 | |||||
| BUA | 9,035 | £1,350 | £14,505,000 | ||||||
| substructure / m2 | £2,684 | £1,450,500 | 10% | ||||||
| utilities /m2 | £41 | £1,450,500 | 10% | ||||||
| Contingency | £1,740,600 | 10% | |||||||
| £19,146,600 | |||||||||
| professional fees and permits | £5,743,980 | 30% | |||||||
| Grand Total = | £24,890,580 | £2,754.91 | |||||||
| plot at 3.1 FAR | 45 | 65 | 2925 | 2,925 | £450 | £1,316,250 | external works | per sqm | |
| 9067.5 | |||||||||
| 3.0888889 | £26,206,830 | AED 136,275,516 | |||||||
