| HOTEL on the Palm Crescent 2 | m2 | rate | cost M | ||||||
| no of rooms | room area | balcony | total | ||||||
| rooms standard | 250 | 25 | 5 | 7,500 | £2,000 | £15,000,000 | |||
| suites | 50 | 40 | 10 | 2,500 | £2,500 | £6,250,000 | |||
| 10,000 | m2 | ||||||||
| circulation lobbies and hallways | 800 | £2,000 | £1,600,000 | ||||||
| car parking | 50 | 30 | 1,500 | £1,000 | £1,500,000 | ||||
| lifts & circulation | 400 | £1,200 | £480,000 | ||||||
| FOH | 800 | £2,000 | £1,600,000 | ||||||
| large high foyer and waiting | 800 | £1,500 | £1,200,000 | ||||||
| BOH | 750 | £1,000 | £750,000 | ||||||
| Services & Emergency Backup | 700 | £1,500 | £1,050,000 | ||||||
| Conference Hall | 1,000 | £1,500 | £1,500,000 | ||||||
| service rooms | 50 | £750 | £37,500 | ||||||
| reception room | 25 | £750 | £18,750 | ||||||
| cloakrooms 25 | 250 | £250 | £62,500 | ||||||
| Restaurants served by BOH kitchens | 3 | 500 | 1,500 | £1,500 | £2,250,000 | ||||
| 3 | 200 | 600 | £1,000 | £600,000 | |||||
| Swimming pool | 300 | £1,250 | £375,000 | ||||||
| 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 | |||||
| 19999 | BUA | 19,975 | £1,350 | £34,773,750 | |||||
| substructure / m2 | £2,684 | £3,477,375 | 10% | ||||||
| utilities /m2 | £41 | £3,477,375 | 10% | ||||||
| Contingency | £4,172,850 | 10% | |||||||
| £45,901,350 | |||||||||
| professional fees and permits | £13,770,405 | 30% | |||||||
| Grand Total = | £59,671,755 | £2,987.32 | |||||||
| plot at 3.1 FAR | 45 | 65 | 2925 | 2,925 | £450 | £1,316,250 | |||
| 9067.5 | |||||||||
| 6.8290598 | £60,988,005 | AED 317,137,626 | |||||||
