Hotel Dubai World Central
m2 rate cost M
no of rooms room area balcony total
rooms standard 475 40 19,000 £3,000 £57,000,000
apartments 2 bed 100 90 9,000 £3,500 £31,500,000
apartments 3 bed 55 100 5,500 £3,500 £19,250,000
floors area 33,500 m2
circulation lobbies and hallways 9 150 1,350 £1,500 £2,025,000
floors area
lifts & stairs 10 100 1,000 £1,250 £1,250,000
FOH 1,000 £2,000 £2,000,000
large high foyer and waiting 1,500 £1,500 £2,250,000
BOH 1,500 £1,000 £1,500,000
Services & Emergency Backup 1,000 £1,500 £1,500,000
Conference Hall 1,250 £1,500 £1,875,000
service rooms 75 £750 £56,250
reception room 75 £750 £56,250
cloakrooms 25 50 £250 £12,500
Restaurants served by BOH kitchens 2 1000 2,000 £1,500 £3,000,000
2 500 1,000 £1,000 £1,000,000
Swimming pool 700 £1,250 £875,000
Shops shell and core, fitout by tenant 1,000 £1,000 £1,000,000
Gym shell and core, fitout by tenant 1,000 £1,000 £1,000,000
GFA 48,000 £127,150,000
car parking 529 25 13,225 £1,000 £13,225,000
Structure 12,500 £1,000 £12,500,000
1.2728 FOREX GBP to USD
48,062 BUA 73,725 £152,875,000 $194,579,300
substructure / m2 £2,684 £22,931,250 $29,186,895 15%
utilities /m2 £311 £22,931,250 $29,186,895 15%
Contingency £19,873,750 $25,295,309 10%
sub total £371,486,250 $472,827,699
convert ft2 to m2 FOREX AED to USD professional fees and permits £37,148,625 $47,282,770 10%
10.76 0.2723
0.2139
AED 70,000,000 $19,061,000 £14,973,000 Grand Total = £408,634,875 $520,110,469
137,905 AED 7,000,000 $1,906,100 £1,497,300 m2
12,816 AED 77,000,000 $20,967,100 £16,470,300 £450 £5,767,402 $7,340,750 external works
517,146 GFA ft2 BUILD £414,402,277 $527,451,219 AED 1,937,364,551
48,062 GFA m2
PLOT £14,973,000 $19,057,634 AED 70,000,000