AL HILAL RESIDENCE

FACT SHEET

Project Name Al Hilal Residence
Project TypeHotel Apartment Building
Project ClassProject
CountryUAE
GovernorateDubai
CityDubai South
Plot Number
Land Area2,650
Project StatusUnder Construction
Project ConceptB+G+4 Floors
Year Of Built / Start
Year Of Completion
Grand Floor Area (GFA) Sq. M8,547
Net Sellable Area Sq. M6,061
Floor Area Ratio (FAR)2.29
Building Height22
# Of Floors5
# Of Buildings1
# Of Apartments70
# Of Offices
# Of Retails
# Of Hotel Rooms
# Of Parking Spaces79
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

ArchitectureCUBIC
Engineering ConsultantCUBIC
Project ManagementAL DHELAL
Sub Contractor 1
Sub Contractor 2
Sub Contractor 3
Sub Contractor 4
Sub Contractor 5
Marketing & Sales Agency @SALES
Property ManagementBLUE BAY

PROJECT COSTS

NAMEAMOUNTCURRENCY
Construction Cost8,547,000$
Project Sales Revenues17,094,000$
Project Yearly Rent Revenues$

@DEVELOP Management FEES

ITEMSPRICEPERCENTAGE
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

ITEMSPERCENTAGE
Advisors0.50%
Bounties Pool4.00%
Public Referrals4.00%
Community Referrals3.00%
Crypto Influencers1.00%
Ambassadors1.00%
Community & Charity Donation0.50%
Frozen & Locked Token0.50%
Reserve For Future Stakeholders0.50%
Fund Liquidity Reserve0.50%
Early Backers1.00%
Angel Investors0.50%
VC Investors0.50%
Private Investors0.50%
Strategic Partner0.50%
Distributed During Pre-ICO5.00%
ICO TOKEN SUPPLY (Crowd Sale) Distributed During ICO10.00%
ICO TOKEN SUPPLY (Promotional Community Sale) Distributed During ICO 66.50%
Total100.00%

ICCO STAGE

ITEMSDATE
Starting StageTBD
End StageTBD

PROJECT ROAD MAP

QUARTERYEAR
Q12022

FUND ALLOCATIONS

NamePercentage %
Project Concept Development50.00%
Operation Expenses15.00%
Overhead5.00%
Legal & Financial5.00%
Marketing & Events15.00%
PR & Communication5.00%
Administration2.00%
IT & Security3.00%
Total100.00%
  • Project Development
  • Operation Expenses
  • Overhead
  • Legal & Financial
  • Marketing & Events
  • PR & Communication
  • Administration
  • IT & Security