AL HILAL RESIDENCE
FACT SHEET
| Project Name | Al Hilal Residence |
|---|---|
| Project Type | Hotel Apartment Building |
| Project Class | Project |
| Country | UAE |
| Governorate | Dubai |
| City | Dubai South |
| Plot Number | – |
| Land Area | 2,650 |
| Project Status | Under Construction |
| Project Concept | B+G+4 Floors |
| Year Of Built / Start | – |
| Year Of Completion | – |
| Grand Floor Area (GFA) Sq. M | 8,547 |
| Net Sellable Area Sq. M | 6,061 |
| Floor Area Ratio (FAR) | 2.29 |
| Building Height | 22 |
| # Of Floors | 5 |
| # Of Buildings | 1 |
| # Of Apartments | 70 |
| # Of Offices | |
| # Of Retails | |
| # Of Hotel Rooms | |
| # Of Parking Spaces | 79 |
| Project Official Website |
PROJECT DESCRIPTION
Hotel Apartment Building in Dubai South, B+G+4 Floors, Fully Furnished Apartment For Sale with Yearly ROI 10% Guaranteed for 10 Years
PROJECT GOOGLE MAP LOCATION
PROJECT TEAM
| Architecture | CUBIC |
|---|---|
| Engineering Consultant | CUBIC |
| Project Management | AL DHELAL |
| Sub Contractor 1 | |
| Sub Contractor 2 | |
| Sub Contractor 3 | |
| Sub Contractor 4 | |
| Sub Contractor 5 | |
| Marketing & Sales Agency | @SALES |
| Property Management | BLUE BAY |
PROJECT COSTS
| NAME | AMOUNT | CURRENCY |
|---|---|---|
| Construction Cost | 8,547,000 | $ |
| Project Sales Revenues | 17,094,000 | $ |
| Project Yearly Rent Revenues | – | $ |
@DEVELOP Management FEES
| ITEMS | PRICE | PERCENTAGE |
|---|---|---|
| 1- Evaluation | $5,983 | 0.07% |
| 2- Design | $384,615 | 4.50% |
| 3- Planning | $14,530 | 0.17% |
| 4- Organization | $52,137 | 0.61% |
| 5- Financing Management | $170,940 | 2.00% |
| 6- Execution as PM & CM | $192,308 | 2.25% |
| 7- Marketing | $1,196,580 | 14.00% |
| 8- Delivery | $- | 0.00% |
| 9- Operation | $41,880 | 0.49% |
| 10- Income Collection | $105,983 | 1.24% |
| Development Management | $256,410 | 3.00% |
| Total @WORLD Invoice % From Total Construction Cost | $2,421,365 | 28.33% |
ICCO TOKENS DISTRIBUTION
| ITEMS | PERCENTAGE |
|---|---|
| Advisors | 0.50% |
| Bounties Pool | 4.00% |
| Public Referrals | 4.00% |
| Community Referrals | 3.00% |
| Crypto Influencers | 1.00% |
| Ambassadors | 1.00% |
| Community & Charity Donation | 0.50% |
| Frozen & Locked Token | 0.50% |
| Reserve For Future Stakeholders | 0.50% |
| Fund Liquidity Reserve | 0.50% |
| Early Backers | 1.00% |
| Angel Investors | 0.50% |
| VC Investors | 0.50% |
| Private Investors | 0.50% |
| Strategic Partner | 0.50% |
| Distributed During Pre-ICO | 5.00% |
| ICO TOKEN SUPPLY (Crowd Sale) Distributed During ICO | 10.00% |
| ICO TOKEN SUPPLY (Promotional Community Sale) Distributed During ICO | 66.50% |
| Total | 100.00% |
ICCO STAGE
| ITEMS | DATE |
|---|---|
| Starting Stage | TBD |
| End Stage | TBD |
PROJECT ROAD MAP
| QUARTER | YEAR |
|---|---|
| Q1 | 2022 |
FUND ALLOCATIONS
| Name | Percentage % |
|---|---|
| Project Concept Development | 50.00% |
| Operation Expenses | 15.00% |
| Overhead | 5.00% |
| Legal & Financial | 5.00% |
| Marketing & Events | 15.00% |
| PR & Communication | 5.00% |
| Administration | 2.00% |
| IT & Security | 3.00% |
| Total | 100.00% |
- Project Development
- Operation Expenses
- Overhead
- Legal & Financial
- Marketing & Events
- PR & Communication
- Administration
- IT & Security