EDITABLE AREA

Bottom Concrete
No. of Top Bars Distance
Footings Bars Cover in L W D
Footing Dia C/C mm
Dia cm

F1 2 16 12 150 0.05 2 1 1

F2 4 16 12 150 0.05 3 1 1

F3 10 12 12 150 0.05 5 1 1

F4 2 16 12 150 0.05 2 1 1

F5 6 12 12 150 0.05 4 1 1

F6 1 1 12 150 0.05 3 1 1

F7 3 5 12 150 0.05 6 1 1

F8 2 10 12 150 0.05 5 1 1

F9 5 12 12 150 0.05 8 1 1

F10 1 10 12 150 0.05 2 1 1

F11 1 8 12 150 0.05 4 1 1

F12 2 8 12 150 0.05 5 1 1

F13 3 10 12 150 0.05 3 1 1

F14 4 8 12 150 0.05 4 1 1
 AL-HAMRA RESIDENTIAL COMPLEX
APARTMENTS

Project Cost Details Qty Unit Price Amount Area (m2)

Apartments 9,550.00
Land Cost per M2 2,000.00
Total Cost of Land 19,100,000.00

Apartments G.F. 5,683.70

Mezzanine, 5,683.70
1st Floor 941.23
2nd Floor 941.23
Total Area 13,249.86

Total Cost of Land 9,550 2,000 19,100,000

Total Construction Cost of Apartments 13,249.86 1,600 21,199,776
Total 40,299,776

PARKING AREA

Cost of Parking Area 126 20 140 352,800

FIXED CAPITAL

Land 19,100,000
Construction & Buildings 21,199,776
Total Fixed Capital Cost 40,299,776

PROJECT REVENUE

Area of one Apartment 250

ITEM # of Area of One Sale Price Per TOTALSALE
Apartment Apartmment M2 VALUE/SR

No of Apartments 48 250.45 3,000 36,064,800

TOTAL SALE VALUE 36,064,800

Total Construction Cost with cost of Land

Total Cost of 48 Apartments with Cost of Land 40,299,776

Total Cost of Parking Area 352,800

Total Cost 40,652,576

PROFIT AND LOSS

Total Sale Value 36,064,800.00